{"text_format":"1","workbook":"xlsx","n_sheets":44,"sheets":["Menu","Format Guide","Business Details","3.3","5.1.1","5.1.2","5.1.3","5.1.4","5.1.5","5.1.6","5.1.7","5.1.8","5.2.1","5.2.2","5.2.3","5.3.1","5.4.1","5.5.1","5.5.1 SD01","5.5.1 SD02","5.5.1 SD02 - New % split WW-TW","5.5.1 SD03","5.5.1 SD04","5.5.3","5.5.2","5.6.1","5.6.2","5.7.1","5.7.1 SD01","5.7.1 SD02","5.7.1 SD03","5.8.1.1","5.8.1.2","5.10.0","5.11.1","5.11.1 SD01","5.11.1 SD02","5.11.1 SD03","5.11.1 SD04","5.12.1","5.13.1","5.14.1","Supporting Docs","Error Checking"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":6,"defined_names":185,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Menu","index":0,"n_rows":8,"n_cols":12,"rows_kept":8,"cut":false,"hidden":false,"merged":[[7,11,12,17]]}
[]
[]
[]
[{"$f":"'Business Details'!B4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Please note that the macro in the intermediate input sheets workbook uses the original filenames for both this templates workbook and itself.  Therefore, if you wish to save this workbook under a different filename, please do so ONLY AFTER FILLING OUT THE TEMPLATES AND THE MACRO IN THE INTERMEDIATE INPUT SHEETS HAS BEEN RUN, otherwise the macro will not function properly.\n\nPlease note that the revenue model should also be open before you save either this templates workbook or the intermediate input sheets under a different name, as the pricing model has links to both these workbooks."]

{"sheet":"Format Guide","index":1,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,{"$f":"'Business Details'!B4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"FORMAT GUIDE"]
[]
[null,"PROJECT FILE:",null,null,"Information Requirement Template"]
[]
[null,"VERSION AND STATUS OF MODEL:",null,null,"Version 1.0"]
[]
[null,"DATE OF MODEL:",null,null,{"$f":"NOW()","v":"2014-01-17T14:40:59.310"}]
[]
[]
[]
[]
[]
[]
[null,"SPREADSHEET FORMATTING PROTOCOLS"]
[]
[null,"Column headings",null,"2010/11"]
[]
[null,"Hard coded cells (assumptions, data inputs, and value-copied cells)",null,15246,null,"List Box"]
[]
[null,"Row formula different to others",null,100,null,"Macro button (navigation)"]
[]
[null,"Calculated Cell",null,15246]
[]
[null,"Sub-total",null,300.51]
[]
[null,"Total (eg maximum revenue requirement)",null,250.86]

{"sheet":"Business Details","index":2,"n_rows":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":false,"merged":[[27,1,28,2]]}
[]
[]
[]
[null,"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"]
[]
[]
[null,"Business Details",null,null,null,null,null,null,"Supporting Documents"]
[]
[null,"Business name",null,"Allconnex Water"]
[]
[null,"Geographical areas"]
[null,null,1,"Gold Coast"]
[null,null,2,"Logan"]
[null,null,3,"Redland"]
[null,null,4,"Allconnex (all districts)"]
[null,null,5]
[]
[null,"Are additional geographic areas used?",null,"No",null,null,"If yes, please provide supporting information.",null,"Not applicable"]
[]
[null,"Analysis Years"]
[]
[null,"Period of information requirement",null,"Year ending 30 June:"]
[null,null,"Start date",2009]
[null,null,"Smoothing Period - Start Year",2011]
[null,null,"Smoothing Period - End year Year",2014]
[null,null,"Reporting year",2012]
[]
[null,"Indexation rates",null,null,"Year Ending 30 June:"]
[null,null,null,null,{"$f":"StartDate","v":2009},{"$f":"E29+1","v":2010},{"$f":"F29+1","v":2011},{"$f":"G29+1","v":2012},{"$f":"H29+1","v":2013},{"$f":"CONCATENATE(I29+1,\" onwards\")","v":"2014 onwards"},"Supporting Documents"]
[null,"Indexation rates"]
[null,null,"Annual Indexation rate","% pa",2.0199999999999999E-2,3.2000000000000001E-2,3.2500000000000001E-2,2.7E-2,2.5000000000000001E-2,2.5000000000000001E-2,"See explanation in Allconnex Water Submission"]
[]
[]
[]
[]
[]
[null,"Asset Class Details",null,null,null,null,null,null,"Supporting Documents"]
[]
[null,"Asset classes"]
[null,null,1,"Reservoirs"]
[null,null,2,"Pump stations"]
[null,null,3,"Treatment"]
[null,null,4,"Associated telemetry and control systems"]
[null,null,5,"Meters"]
[null,null,6,"Billing systems"]
[null,null,7,"Corporate systems"]
[null,null,8,"Sundry property, plant and equipment"]
[null,null,9,"Land"]
[null,null,10,"Building other than infrastructure housing"]
[null,null,11,"Distribution infrastructure not included in another category"]
[null,null,12,"Support services"]
[null,null,13,"Mains"]
[null,null,14,"Establishment Costs",null,null,null,null,"N/A"]
[null,null,15,"Unallocated cash contribution"]

{"sheet":"3.3","index":3,"n_rows":235,"n_cols":25,"rows_kept":235,"cut":false,"hidden":false,"merged":[[233,1,234,1],[15,1,24,7],[28,1,38,7]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Supporting Documents for \",'Business Details'!$D$9)","v":"Supporting Documents for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,null,null,null,null,0,1,2]
[null,null,null,null,null,null,null,null,null,"Supporting"]
[null,null,null,null,null,null,null,null,null,"Documents",null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X12","v":" "}]
[null,null," "]
[null,"Basis for preparation of historical information:"]
[]
[null,"Most historical information has been retained from Allconnex Water's 2010-11 Information Template. For the 2010-11 prices monitoring review process, data was provided to Allconnex Water by each of the legacy Council water businesses, based on the historical data available for Gold Coast, Logan and Redland. Most of this data was collected by the WB3 project team, with residual information (such as end of year data, where available) collected by Allconnex Water. \"Actual\" data for the FY2010-11 year (as collected within financial systems, and adjusted to reflect year-end estimates) has been included where possible. NOTE: due to differences in format of information available from the various data sources (i.e. previous Information Template (i.e. 2010 Information Template; outputs from financial systems; and, financial forecasting model), there are differences in the presentation and categorisation of data between historical and forecast years. Any direct comparisons between historical information, 2010-11 information, and forecast information for 2011-12 onwards, should therefore be undertaken with caution. ",null,null,null,null,null,null,null,"See Allconnex Water's submission to the QCA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Basis for preparation of forecast information:"]
[]
[null,"The Information Template draws on source data from Allconnex Water's financial forecasting model, with relevant adjustments to reflect the QCA's presentation of certain information. This finance model captures relevant cost, revenue and other information and is Allconnex Water's primary source of forecast financial information. Due to differences in the specification of data for corporate-level reporting compared to the specification of data required in the Information Template, a number of allocation/apportionment assumptions have been applied. Where data has been adjusted, Allconnex Water's submission and other supporting information explains the basis of the various allocation/adjustment methodologies. ",null,null,null,null,null,null,null,"See Allconnex Water's submission to the QCA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X235","v":" "}]

{"sheet":"5.1.1","index":4,"n_rows":246,"n_cols":32,"rows_kept":246,"cut":false,"hidden":false,"merged":[[244,1,245,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[]
[null,null,null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear,\":\")","v":"For Year Ending 30 June 2012:"}]
[null,null,"Account heading",null,null,{"$f":"StartDate","v":2009},{"$f":"F13+1","v":2010},{"$f":"G13+1","v":2011},{"$f":"H13+1","v":2012},{"$f":"I13+1","v":2013},{"$f":"J13+1","v":2014},null,"Ledger Code","Relevant Notes","Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AE13","v":" "}]
[null,null," "]
[null,null,"Revenues"]
[null,null,"Revenue from services",null,"$'000",473902,519164,553986.20149999997,629016.23000346241,678136.37198148062,729928.75558889878]
[null,null,"Investment income",null,"$'000",4651,3676,0]
[null,null,"Net profit / (loss) from sale of regulatory assets",null,"$'000",84555.129000000001,-1608,-15.866040000000037,-839.99999999999966,-860.99999999999977,-882.52356922294189]
[null,null,"Net profit / (loss) from sale of unregulated assets",null,null,0,0,0]
[null,null,"Contributions",null,"$'000",85538.543999999994,126943,77620.607790000009,71220.858467249971,73001.379928931245,74826.293116237444]
[null,null,"Other operating income",null,"$'000",0,0,15425.398440000001,13369.725775000003,13703.968919374998,14046.545369624962]
[null,null,"Other 1 - [specify]",null,"$'000",0,0,1060.02]
[null,null,"Total Revenue",null,"$'000",{"$f":"SUM(F16:F22)","v":648646.67299999995},648175,648076.36169000005,712766.81424571248,763980.72082978685,817919.07050553837]
[null,null,null,null,null,null,null,null,1.6007106751203537E-10,0,0]
[null,null,"Expenses ",null,null,null,null,{"$f":"H26-'5.11.1'!H652","v":0},{"$f":"I26-'5.11.1'!I652","v":0},{"$f":"J26-'5.11.1'!J652","v":0},{"$f":"K26-'5.11.1'!K652","v":0}]
[null,null,"Operating expenditure",null,"$'000",250478,285890,328939.72160000005,385539.09655697143,424885.75511854183,453809.32142867736]
[null,null,"Bad debts",null,"$'000",17,0,5500,5000,5125,5095.53125]
[null,null,"Other 1 - [specify]",null,"$'000",4584,7264,35272.190689999996]
[null,null,"Other 2 - [specify]",null,"$'000",0,0]
[null,null,"Total Expenses",null,"$'000",{"$f":"SUM(F26:F29)","v":255079},293154,369711.91229000007,390539.09655697143,430010.75511854183,458904.85267867736]
[]
[null,null,"Earnings Before Interest, Tax, Depreciation and Amortisation",null,"$'000",{"$f":"F23-F30","v":393567.67299999995},355021,278364.44939999998,322227.71768874105,333969.96571124502,359014.21782686102]
[null,null," ",null,null,null,null,null,0,0,0]
[null,null,"Depreciation and amortization",null,"$'000",105986,129987,109499.99999999999,112323.56478511906,119895.3306046731,128054.8745088546]
[null,null,"Earnings Before Interest, and Tax ",null,"$'000",{"$f":"F32-F34","v":287581.67299999995},225034,168864.44939999998,209904.15290362199,214074.63510657192,230959.34331800643]
[null,null," "]
[null,null,"Borrowing costs",null,"$'000",2232,17860,132977.99999999994,143066.5124242595,149136.48590631678,159907.02714164174]
[null,null,"Earnings Before Tax",null,"$'000",{"$f":"F35-F37","v":285349.67299999995},207174,35886.449400000041,66837.640479362482,64938.149200255139,71052.316176364693]
[null,null," "]
[null,null,"Tax Expense",null,"$'000",18685,26787,9488,20051.292143808754,19481.444760076505,21315.694852909412]
[]
[null,null,"Earnings After Tax",null,"$'000",{"$f":"F38-F40","v":266664.67299999995},180387,26398.449400000041,46786.348335553732,45456.704440178633,49736.621323455285]
[null,null," "]
[null,null,"Dividends paid",null,"$'000",138756,123206,0,12015.578668443033,10316.526052142814,13089.281908231811]
[]
[null,null,"Retained earnings for year",null,"$'000",{"$f":"F42-F44","v":127908.67299999995},57181,26398.449400000041,34770.769667110697,35140.17838803582,36647.339415223476]
[null,null,"Retained earnings brought forward",null,"$'000",null,null,{"$f":"G49","v":-11492.39704},9038.9999999999982,{"$f":"I49","v":43809.769667110697},{"$f":"J49","v":78949.948055146524}]
[null,null,"Movement in retained earnings",null,"$'000",null,null,{"$f":"H46","v":26398.449400000041},{"$f":"I46","v":34770.769667110697},{"$f":"J46","v":35140.17838803582},{"$f":"K46","v":36647.339415223476}]
[null,null,"Retained earnings carried forward",null,"$'000",null,-11492.39704,{"$f":"H47+H48","v":14906.052360000042},{"$f":"I47+I48","v":43809.769667110697},{"$f":"J47+J48","v":78949.948055146524},{"$f":"K47+K48","v":115597.28747037001}]
[null,null,null,null,null,0,0,-5.4569682106375694E-11,6.5483618527650833E-11,5.8207660913467407E-11,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AE246","v":" "}]

{"sheet":"5.1.2","index":5,"n_rows":60,"n_cols":15,"rows_kept":60,"cut":false,"hidden":false,"merged":[[343,1,344,1],[11,1,12,1],[68,1,69,1],[288,1,289,1],[233,1,234,1],[178,1,179,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'5.1.1'!F12","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"'5.1.1'!M12","v":"For Year Ending 30 June 2012:"}]
[null,null,{"$f":"'5.1.1'!C13","v":"Account heading"},null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"'5.1.1'!K13","v":2014},null,"Ledger Code","Relevant Notes","Supporting Documents"]
[]
[null,null,"Current Assets"]
[]
[null,null,"Cash",null,"$'000",143667,47823,10261.793799999996,0.32779321105426135,0,0]
[null,null,"Receivables",null,"$'000",95703,120329,160984.67603999999,181113.72989555754,131717.51981789694,143982.05888435087]
[null,null,"Other - [specify]",null,"$'000",1290,1336,2487.0994100000003]
[null,null,"Total Current Assets",null,"$'000",{"$f":"SUM(F17:F19)","v":240660},169488,173733.56924999997,181114.0576887686,131717.51981789694,143982.05888435087]
[null,null," "]
[null,null,"Non-Current Assets"]
[]
[null,null,"Property, plant and equipment",null,"$'000",5915248,6077289,4129262.9838200016,4305415.5954276659,4548572.345530835,4746684.9095053459]
[null,null,"Deferred tax assets",null,"$'000",0,0,0,0,0,0]
[null,null,"Other - [specify]",null,"$'000",540,572,0,0,0,0]
[null,null,"Total non-current assets",null,"$'000",{"$f":"SUM(F24:F26)","v":5915788},6077861,4129262.9838200016,4305415.5954276659,4548572.345530835,4746684.9095053459]
[null,null," "]
[null,null,"TOTAL ASSETS",null,"$'000",{"$f":"F27+F20","v":6156448},6247349,4302996.5530700013,4486529.6531164348,4680289.8653487321,4890666.9683896964]
[null,null,null,null,null,null,null,null,0,0,0]
[null,null,"Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",80620,35533,42684.479859999999,65159.761970412394,71809.9300694454,77674.893119310887]
[null,null,"Interest-bearing liabilities",null,"$'000",1065,2554,113741.71425,36792.127251226804,39371.961421259337,42225.701362944063]
[null,null,"Current tax liabilities",null,"$'000",4115,4483,0]
[null,null,"Provisions",null,"$'000",1765,3213,0,-2.6645352591003757E-12,0,0]
[null,null,"Other - [specify]",null,"$'000",904,1146,70929.853389999946,7943.0738510251704,8141.650697300799,8345.1919647333179,null,null,"Miscellaneous"]
[null,null,"Total current Liabilities",null,"$'000",{"$f":"SUM(F33:F37)","v":88469},46929,227356.04749999996,109894.96307266437,119323.54218800552,128245.78644698826]
[null,null," ",null,null,null,null,null,0,0,0]
[null,null,"Non-Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",0,10569,0]
[null,null,"Interest-bearing liabilities",null,"$'000",501554,377735,1819703.9835000001,2089514.248645531,2236368.9494244424,2398836.0947915702]
[null,null,"Tax liabilities",null,"$'000",174736,171288,0,0,0,0]
[null,null,"Provisions",null,"$'000",2605,1917,16947.823209999999,19243.618631124391,21580.372581134008,23920.746580764509]
[null,null,"Other - [specify]",null,"$'000",9246,0,0]
[null,null,"Total Non-Current Liabilities",null,"$'000",{"$f":"SUM(F42:F46)","v":688141},{"$f":"SUM(G42:G46)","v":561509},{"$f":"SUM(H42:H46)","v":1836651.8067100001},{"$f":"SUM(I43:I46)","v":2108757.8672766555},{"$f":"SUM(J43:J46)","v":2257949.3220055765},{"$f":"SUM(K43:K46)","v":2422756.8413723349}]
[null,null," "]
[null,null,"TOTAL LIABILITIES",null,"$'000",{"$f":"F47+F38","v":776610},608438,2064007.85421,2218652.8303493201,2377272.864193582,2551002.627819323]
[null,null," "]
[null,null,"NET ASSETS/(LIABILITIES)",null,"$'000",{"$f":"F29-F49","v":5379838},5638911,2238988.6988600013,2267876.8227671147,2303017.0011551501,2339664.3405703735]
[null,null," ",null,null,null,null,null,0,0,0]
[null,null,"Shareholders Equity"]
[]
[null,null,"Share Capital",null,"$'000",1981123,2191910,2224082.6464999998,2224083,2224083,2224083]
[null,null,"Reserves",null,"$'000",3425342,3450623,0,0,0,0]
[null,null,"Retained earnings",null,"$'000",-26627,-3622,14906.052360000096,43809.769667110719,78949.948055146422,115597.28747036991]
[null,null," "]
[null,null,"TOTAL SHAREHOLDERS EQUITY",null,"$'000",{"$f":"SUM(F55:F57)","v":5379838},5638911,2238988.6988599999,{"$f":"SUM(I55:I57)","v":2267892.7696671109},2303032.9480551463,2339680.2874703701]
[null,null,null," ",null,0,0,null,0,0,0]

{"sheet":"5.1.3","index":6,"n_rows":72,"n_cols":31,"rows_kept":72,"cut":false,"hidden":false,"merged":[[70,1,71,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,0,1,2,3,4]
[null,null,null,null,null,{"$f":"'5.1.2'!F12","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"'5.1.1'!M12","v":"For Year Ending 30 June 2012:"}]
[null,null,{"$f":"'5.1.2'!C13","v":"Account heading"},null,null,{"$f":"'5.1.2'!F13","v":2009},{"$f":"'5.1.2'!G13","v":2010},{"$f":"'5.1.2'!H13","v":2011},{"$f":"'5.1.2'!I13","v":2012},{"$f":"'5.1.2'!J13","v":2013},{"$f":"'5.1.2'!K13","v":2014},null,{"$f":"'5.1.2'!N13","v":"Relevant Notes"},{"$f":"'5.1.2'!O13","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AD13","v":" "}]
[null,null," "]
[null,null,"Cash flows from operating activities"]
[]
[null,null,"Receipts from customers",null,"$'000",487518,573728,452946.25575000001,659308.51864889462,730682.62151437998,782575.66385688703]
[null,null,"Payments to suppliers and employees",null,"$'000",-234434,-275258,-332056.81199999998,-376058.74073737039,-369842.467397006,-462178.5036457614]
[null,null,"Cash flow arising from restructuring",null,"$'000",51210,0,0]
[null,null,"Other - [specify]",null,"$'000",-25513,-26041,16260.274760000002]
[null,null,"Net cash inflow (outflow) from operating activities",null,"$'000",{"$f":"SUM(F17:F20)","v":278781},272429,137149.71851000004,283249.77791152423,360840.15411737398,320397.16021112562]
[null,null," "]
[null,null,"Cash flow from investing activities"]
[null,null,null,null,"$'000"]
[null,null,"Payments for property, plant and equipment",null,"$'000",-224883,-204930,-156194,-257717.2852127809,-330491.03383284254,-292792.41954519995]
[null,null,"Net movement in loans and advances",null,"$'000",0,121666,0]
[null,null,"Proceeds from sale of property, plant and equipment",null,"$'000",25446,-1591,0]
[null,null,"Interest received",null,"$'000",478,390,413,2.0786602214023238E-2,3220.2095655433304,3450.8262497189826]
[null,null,"Other - [specify]",null,"$'000",22540,3350,0]
[null,null,"Net cash inflow (outflow) from investing activities",null,"$'000",{"$f":"SUM(F25:F29)","v":-176419},-81115,-155781,-257717.26442617868,-327270.82426729921,-289341.593295481]
[null,null," "]
[null,null,"Cash flow from  financing activities"]
[]
[null,null,"Proceeds from borrowings",null,"$'000",16323,0,113741.71425,131360.30174553083,146854.70077891133,162467.14536712805]
[null,null,"Repayments of borrowings",null,"$'000",-21434,-83174,0]
[null,null,"Finance costs",null,"$'000",826,-79124,-84412.638759999987,-149464.40595963493,-149777.14477738691,-160504.06501796847]
[null,null,"Other - [specify]",null,"$'000",-103861,-97882,0,-7529.0814780302708,-30647.497120369429,-33018.598833096723,null,"Tax & Dividends"]
[null,null,"Net cash inflow (outflow) from financing activities",null,"$'000",{"$f":"SUM(F34:F37)","v":-108146},-260180,29329.075490000017,-25633.185692134368,-33569.941118845018,-31055.51848393715]
[null,null," "]
[null,null,"Net increase (decrease) in cash held",null,"$'000",{"$f":"F21+F30+F38","v":-5784},-68866,10697.794000000053,-100.67220678881495,-0.61126877024071291,4.8431707473355345E-2]
[]
[null,null,"Cash at beginning of reporting period",null,"$'000",161664,124351,-436,101,{"$f":"I44","v":0.32779321121051908},{"$f":"J44","v":-0.28347555903019384}]
[null,null," "]
[null,null,"Cash at end of reporting period",null,"$'000",{"$f":"F38+F30+F21+F42","v":155880},55485,10261.794000000053,0.32779321121051908,-0.28347555903019384,-0.23504385154228657]
[null,null,null,null,null,0,0,5.2750692702829838E-11,1.2482170852479157E-10,2.2623036777247307E-10,2.3055046760589448E-10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AD72","v":" "}]

{"sheet":"5.1.4","index":7,"n_rows":75,"n_cols":9,"rows_kept":75,"cut":false,"hidden":false,"merged":[[62,2,63,3],[68,2,69,3],[74,2,75,3],[11,1,12,1],[57,2,57,3],[50,2,51,3],[11,7,11,8],[11,5,11,6],[19,2,20,3],[41,2,42,3],[27,2,28,3],[33,2,33,4]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Regulatory Adjustment Journals for \",'Business Details'!$D$9)","v":"Regulatory Adjustment Journals for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,{"$f":"'5.1.1'!M12","v":"For Year Ending 30 June 2012:"}]
[null,"Journal Number","Account Debited",null,null,"Profit and Loss Statement",null,"Balance Sheet"]
[null,null,null,"Account Credited",null,"Debit","Credit","Debit","Credit"]
[]
[null,1,"Reserves (balancing entry)",null,"$'000"]
[null,1,null,"Fixed assets - opening gross undepreciated (financial accounting values)","$'000"]
[]
[null,1,"Fixed assets - opening undepreciated regulatory values",null,"$'000"]
[]
[null,null,"Replacement of opening accounting gross asset balances with opening regulatory values."]
[]
[]
[null,2,null,"Reserves (balancing entry)","$'000"]
[null,2,"Fixed assets - opening accumulated depreciation (financial accounting values)",null,"$'000"]
[]
[null,2,null,"Fixed assets Opening Accumulated Depreciation (regulatory values)","$'000"]
[]
[null,null,"Replacement of opening accounting accumulated depreciation balances with opening regulatory values."]
[]
[]
[null,3,null,"Fixed assets -  gross undepreciated value (regulatory values)","$'000"]
[null,3,"Revenue - customer contributions",null,"$'000"]
[]
[null,null,"Adjustment to credit current year customer contributions to assets instead of revenues (This adjustments should be carried forward in regulatory asset values)"]
[]
[null,4,"Fixed assets - accumulated depreciation (financial accounting values)",null,"$'000"]
[null,4,null,"P&L depreciation charge (financial accounting values)","$'000"]
[null,4,null,"Accumulated depreciation (regulatory values)","$'000"]
[]
[null,4,"P&L depreciation charge (regulatory basis values)",null,"$'000"]
[]
[null,null,"Reversal of current period accounting depreciation charge with regulatory annual charge"]
[]
[]
[null,5,"Undepreciated value of fixed assets (financial accounting values)",null,"$'000"]
[null,5,null,"Accumulated depreciation on disposal of assets (financial accounting values)","$'000"]
[null,5,null,"Undepreciated value of fixed asset disposed (regulatory values)","$'000"]
[null,5,null,"Accumulated depreciation on assets disposal (regulatory values)","$'000"]
[null,5,"Adjustment to profits / loss on disposal (balancing figure)",null,"$'000"]
[]
[null,null,"Restatement of profit and loss of disposal of fixed assets - at regulatory values"]
[]
[]
[null,6,"Opening undepreciated value of fixed assets (regulatory values)",null,"$'000"]
[null,6,null,"Reserves","$'000"]
[]
[null,null,"Inflation adjustment to opening fixed asset (regulatory values)"]
[]
[]
[null,7,null,"Opening accumulated depreciation on fixed assets (regulatory values)","$'000"]
[null,7,"Reserves",null,"$'000"]
[]
[null,null,"Inflation adjustment to accumulated depreciation brought forward on fixed assets (regulatory values)"]
[]
[]
[null,8,"Item A - specify",null,"$'000"]
[null,8,null,"Item B - specify","$'000"]
[]
[null,null,"Reason for the regulatory adjustment - specify"]
[]
[]
[null,9,"Item A - specify",null,"$'000"]
[null,9,null,"Item B - specify","$'000"]
[]
[null,null,"Reason for the regulatory adjustment - specify"]

{"sheet":"5.1.5","index":8,"n_rows":245,"n_cols":26,"rows_kept":245,"cut":false,"hidden":false,"merged":[[243,1,244,1],[11,2,11,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Regulatory Adjustments for \",'Business Details'!$D$9)","v":"Regulatory Adjustments for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2012"}]
[null,null,"Account heading",null,null,"Consolidated Statement Value","Regulatory Adjustments","Regulatory Value",null,"Journal Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"Y12","v":" "}]
[null,null," "]
[null,null,"Revenues"]
[null,null,"Revenue from services",null,"$'000",{"$f":"'5.1.1'!I16","v":629016.23000346241},0,{"$f":"F15-G15","v":629016.23000346241}]
[null,null,"Investment income",null,"$'000",{"$f":"'5.1.1'!I17","v":0},0,{"$f":"F16-G16","v":0}]
[null,null,"Net profit / (loss) from sale of regulatory assets",null,"$'000",{"$f":"'5.1.1'!I18","v":-839.99999999999966},0,-839.99999999999966]
[null,null,"Net profit / (loss) from sale of unregulated assets",null,"$'000",{"$f":"'5.1.1'!I19","v":0},0,0]
[null,null,"Contributions",null,"$'000",{"$f":"'5.1.1'!I20","v":71220.858467249971},{"$f":"F19","v":71220.858467249971},0]
[null,null,{"$f":"'5.1.1'!C21","v":"Other operating income"},null,"$'000",{"$f":"'5.1.1'!I21","v":13369.725775000003},{"$f":"F20","v":13369.725775000003},0]
[null,null,{"$f":"'5.1.1'!C22","v":"Other 1 - [specify]"},null,"$'000",{"$f":"'5.1.1'!I22","v":0},0,0]
[null,null,"Total Revenue",null,"$'000",{"$f":"'5.1.1'!I23","v":712766.81424571248},{"$f":"SUM(G15:G21)","v":84590.58424224997},{"$f":"SUM(H15:H21)","v":628176.23000346241}]
[]
[null,null,"Expenses "]
[null,null,"Operating expenditure",null,"$'000",{"$f":"'5.1.1'!I26","v":385539.09655697143},{"$f":"'5.11.1'!I650","v":6364.6776865276552},{"$f":"F25-G25","v":379174.41887044377}]
[null,null,"Bad debts",null,"$'000",{"$f":"'5.1.1'!I27","v":5000},0,{"$f":"F26-G26","v":5000}]
[null,null,{"$f":"'5.1.1'!C28","v":"Other 1 - [specify]"},null,"$'000",{"$f":"'5.1.1'!I28","v":0},0,{"$f":"F27-G27","v":0}]
[null,null,{"$f":"'5.1.1'!C29","v":"Other 2 - [specify]"},null,"$'000",{"$f":"'5.1.1'!I29","v":0},0,{"$f":"F28-G28","v":0}]
[null,null,"Total Expenses",null,"$'000",{"$f":"'5.1.1'!I30","v":390539.09655697143},{"$f":"SUM(G25:G28)","v":6364.6776865276552},{"$f":"SUM(H25:H28)","v":384174.41887044377}]
[]
[null,null,"EBITDA",null,"$'000",{"$f":"'5.1.1'!I32","v":322227.71768874105},{"$f":"G22-G29","v":78225.906555722322},{"$f":"H22-H29","v":244001.81113301864}]
[null,null," "]
[null,null,"Depreciation",null,"$'000",{"$f":"'5.1.1'!I34","v":112323.56478511906},{"$f":"F33-140209.8","v":-27886.23521488093},{"$f":"F33-G33","v":140209.79999999999}]
[null,null,"Earnings Before Interest, Tax and Amortisation",null,"$'000",{"$f":"'5.1.1'!I35","v":209904.15290362199},{"$f":"G31-G33","v":106112.14177060325},{"$f":"H31-H33","v":103792.01113301865}]
[null,null," "]
[null,null,"Borrowing costs",null,"$'000",{"$f":"'5.1.1'!I37","v":143066.5124242595},0,{"$f":"F36-G36","v":143066.5124242595}]
[null,null,"Profit/Loss Before Tax ",null,"$'000",{"$f":"'5.1.1'!I38","v":66837.640479362482},{"$f":"G34-G36","v":106112.14177060325},{"$f":"H34-H36","v":-39274.501291240857}]
[null,null," "]
[null,null,"Tax Expense",null,"$'000",{"$f":"'5.1.1'!I40","v":20051.292143808754}]
[]
[null,null,"Profit/Loss After Tax ",null,"$'000",{"$f":"'5.1.1'!I42","v":46786.348335553732}]
[null,null," ",null,null,{"$f":"F41-'5.1.1'!I42","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"Y245","v":" "}]

{"sheet":"5.1.6","index":9,"n_rows":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":false,"merged":[[342,1,343,1],[10,1,11,1],[67,1,68,1],[287,1,288,1],[232,1,233,1],[177,1,178,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Regulatory Adjustments for \",'Business Details'!$D$9)","v":"Regulatory Adjustments for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,{"$f":"'5.1.1'!M12","v":"For Year Ending 30 June 2012:"}]
[null,null,{"$f":"'5.1.7'!C12","v":"Account heading"},null,null,"Consolidated Statement Value","Regulatory Adjustments","Regulatory Value",null,"Journal Reference"]
[]
[null,null,"Current Assets"]
[]
[null,null,"Cash",null,"$'000",{"$f":"'5.1.2'!I17","v":0.32779321105426135},0,{"$f":"F16-G16","v":0.32779321105426135}]
[null,null,"Receivables",null,"$'000",{"$f":"'5.1.2'!I18","v":181113.72989555754},{"$f":"F17-F17*('5.1.5'!H22/('5.1.5'!F22-'5.1.5'!F19))","v":3774.384174634557},{"$f":"F17-G17","v":177339.34572092298}]
[null,null,"Other",null,"$'000",{"$f":"'5.1.2'!I19","v":0},0,{"$f":"F18-G18","v":0}]
[null,null,"Total Current Assets",null,"$'000",{"$f":"'5.1.2'!I20","v":181114.0576887686},{"$f":"SUM(G16:G18)","v":3774.384174634557},{"$f":"SUM(H16:H18)","v":177339.67351413405}]
[null,null," "]
[null,null,"Non-Current Assets"]
[]
[null,null,"Property, plant and equipment",null,"$'000",{"$f":"'5.1.2'!I24","v":4305415.5954276659},{"$f":"F23-4349950","v":-44534.404572334141},{"$f":"F23-G23","v":4349950}]
[null,null,"Deferred tax assets",null,"$'000",{"$f":"'5.1.2'!I25","v":0},0,{"$f":"F24-G24","v":0}]
[null,null,"Other",null,"$'000",{"$f":"'5.1.2'!I26","v":0},0,{"$f":"F25-G25","v":0}]
[null,null,"Total non-current assets",null,"$'000",{"$f":"'5.1.2'!I27","v":4305415.5954276659},{"$f":"SUM(G23:G25)","v":-44534.404572334141},{"$f":"SUM(H23:H25)","v":4349950}]
[null,null," "]
[null,null,"TOTAL ASSETS",null,"$'000",{"$f":"'5.1.2'!I29","v":4486529.6531164348},{"$f":"G26+G19","v":-40760.020397699584},{"$f":"H26+H19","v":4527289.6735141343}]
[]
[null,null,"Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",{"$f":"'5.1.2'!I33","v":65159.761970412394},{"$f":"F32-F32*('5.1.5'!H25/'5.1.5'!F25)","v":1075.6908619026508},{"$f":"F32-G32","v":64084.071108509743}]
[null,null,"Interest-bearing liabilities",null,"$'000",{"$f":"'5.1.2'!I34","v":36792.127251226804},0,{"$f":"F33-G33","v":36792.127251226804}]
[null,null,"Current tax liabilities",null,"$'000",{"$f":"'5.1.2'!I35","v":0},0,{"$f":"F34-G34","v":0}]
[null,null,"Provisions",null,"$'000",{"$f":"'5.1.2'!I36","v":-2.6645352591003757E-12},0,{"$f":"F35-G35","v":-2.6645352591003757E-12}]
[null,null,"Other",null,"$'000",{"$f":"'5.1.2'!I37","v":7943.0738510251704},{"$f":"'5.11.1'!I650/'5.11.1'!I652*'5.1.2'!I37","v":131.12834821044052},{"$f":"F36-G36","v":7811.9455028147295}]
[null,null,"Total current Liabilities",null,"$'000",{"$f":"'5.1.2'!I38","v":109894.96307266437},{"$f":"SUM(G32:G36)","v":1206.8192101130912},{"$f":"SUM(H32:H36)","v":108688.14386255128}]
[null,null," "]
[null,null,"Non-Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",{"$f":"'5.1.2'!I42","v":0},0,{"$f":"F41-G41","v":0}]
[null,null,"Interest-bearing liabilities",null,"$'000",{"$f":"'5.1.2'!I43","v":2089514.248645531},0,{"$f":"F42-G42","v":2089514.248645531}]
[null,null,"Non-current tax liabilities",null,"$'000",{"$f":"'5.1.2'!I44","v":0},0,{"$f":"F43-G43","v":0}]
[null,null,"Provisions",null,"$'000",{"$f":"'5.1.2'!I45","v":19243.618631124391},{"$f":"F44*('5.11.1'!H639/SUM('5.11.1'!H562,'5.11.1'!H577,'5.11.1'!H593,'5.11.1'!H608,'5.11.1'!H623))","v":959.04438977175141},{"$f":"F44-G44","v":18284.574241352639}]
[null,null,"Other",null,"$'000",{"$f":"'5.1.2'!I46","v":0},0,{"$f":"F45-G45","v":0}]
[null,null,"Total Non-Current Liabilities",null,"$'000",{"$f":"'5.1.2'!I47","v":2108757.8672766555},{"$f":"SUM(G41:G45)","v":959.04438977175141},{"$f":"SUM(H41:H45)","v":2107798.8228868837}]
[null,null," "]
[null,null,"TOTAL LIABILITIES",null,"$'000",{"$f":"'5.1.2'!I49","v":2218652.8303493201},{"$f":"G46+G37","v":2165.8635998848426},{"$f":"H46+H37","v":2216486.9667494348}]
[null,null," "]
[null,null,"NET ASSETS/(LIABILITIES)",null,"$'000",{"$f":"'5.1.2'!I51","v":2267876.8227671147},{"$f":"G28-G48","v":-42925.883997584424},{"$f":"H28-H48","v":2310802.7067646994}]
[null,null," "]
[null,null,"Shareholders Equity"]
[]
[null,null,"Share Capital",null,"$'000",{"$f":"'5.1.2'!I55","v":2224083}]
[null,null,"Reserves",null,"$'000",{"$f":"'5.1.2'!I56","v":0}]
[null,null,"Retained earnings",null,"$'000",{"$f":"'5.1.2'!I57","v":43809.769667110719}]
[null,null," "]
[null,null,"TOTAL SHAREHOLDERS EQUITY",null,"$'000",{"$f":"'5.1.2'!I59","v":2267892.7696671109}]
[null,null,null," ",null,{"$f":"F58-'5.1.2'!I59","v":0}]

{"sheet":"5.1.7","index":10,"n_rows":245,"n_cols":29,"rows_kept":245,"cut":false,"hidden":false,"merged":[[243,1,244,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Regulatory Values for \",'Business Details'!$D$9)","v":"Regulatory Values for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,"For Year Ending 30 June:"]
[null,null,"Account heading",null,"Numeration",{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"'5.1.1'!K13","v":2014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AB12","v":" "}]
[null,null," "]
[null,null,"Revenues"]
[null,null,"Revenue from services",null,"$'000",null,null,{"$f":"'5.1.1'!H16","v":553986.20149999997},{"$f":"'5.1.5'!H15","v":629016.23000346241},{"$f":"'5.1.1'!J16","v":678136.37198148062},{"$f":"'5.1.1'!K16","v":729928.75558889878}]
[null,null,"Investment income",null,"$'000",null,null,0,{"$f":"'5.1.5'!H16","v":0},0,0]
[null,null,"Net profit / (loss) from sale of regulatory assets",null,"$'000",null,null,{"$f":"'5.1.1'!H18","v":-15.866040000000037},{"$f":"'5.1.5'!H17","v":-839.99999999999966},{"$f":"'5.1.1'!J18","v":-860.99999999999977},{"$f":"'5.1.1'!K18","v":-882.52356922294189}]
[]
[null,null,"Contributions",null,"$'000",null,null,0,{"$f":"'5.1.5'!H19","v":0},0,0]
[null,null,{"$f":"'5.1.1'!C21","v":"Other operating income"},null,"$'000",null,null,0,{"$f":"'5.1.5'!H20","v":0},0,0]
[null,null,{"$f":"'5.1.1'!C22","v":"Other 1 - [specify]"},null,"$'000",null,null,0,{"$f":"'5.1.5'!H21","v":0},0,0]
[null,null,"Total Revenue",null,"$'000",{"$f":"SUM(F15:F21)","v":0},0,{"$f":"SUM(H15:H21)","v":553970.33545999997},{"$f":"SUM(I15:I21)","v":628176.23000346241},677275.37198148062,729046.2320196759]
[]
[null,null,"Expenses ",null,null,null,null,null,{"$f":"I25+'5.11.1'!I650-'5.11.1'!I652","v":0},{"$f":"J25+'5.11.1'!J650-'5.11.1'!J652","v":0},{"$f":"K25+'5.11.1'!K650-'5.11.1'!K652","v":0}]
[null,null,"Operating expenditure",null,"$'000",null,null,{"$f":"'5.11.1'!H652-'5.11.1'!H650","v":323065.12261000002},{"$f":"'5.1.5'!H25","v":379174.41887044377},{"$f":"'5.11.1'!J652-'5.11.1'!J650","v":418155.81251142232},{"$f":"'5.11.1'!K652-'5.11.1'!K650","v":447094.48086320702}]
[null,null,"Bad debts",null,"$'000",null,null,{"$f":"'5.1.1'!H27","v":5500},{"$f":"'5.1.5'!H26","v":5000},{"$f":"'5.1.1'!J27","v":5125},{"$f":"'5.1.1'!K27","v":5095.53125}]
[null,null,{"$f":"'5.1.1'!C28","v":"Other 1 - [specify]"},null,"$'000",null,null,0,{"$f":"'5.1.5'!H27","v":0},0,0]
[null,null,{"$f":"'5.1.1'!C29","v":"Other 2 - [specify]"},null,"$'000",null,null,{"$f":"'5.1.1'!H29","v":0},{"$f":"'5.1.5'!H28","v":0},0,0]
[null,null,"Total Expenses",null,"$'000",{"$f":"SUM(F25:F28)","v":0},0,{"$f":"SUM(H25:H28)","v":328565.12261000002},{"$f":"SUM(I25:I28)","v":384174.41887044377},423280.81251142232,452190.01211320702]
[]
[null,null,"EBITDA",null,"$'000",{"$f":"F22-F29","v":0},0,{"$f":"H22-H29","v":225405.21284999995},{"$f":"I22-I29","v":244001.81113301864},253994.5594700583,276856.21990646888]
[null,null," "]
[null,null,"Depreciation",null,"$'000",null,null,129570.878838021,140209.78016594501,150725.578073226,163903.02392989499]
[null,null,"Earnings Before Interest, Tax and Amortisation",null,"$'000",{"$f":"F31-F33","v":0},0,{"$f":"H31-H33","v":95834.33401197895},{"$f":"I31-I33","v":103792.03096707363},103268.9813968323,112953.19597657389]
[null,null," "]
[null,null,"Borrowing costs",null,"$'000",null,null,{"$f":"'5.1.1'!H37","v":132977.99999999994},{"$f":"'5.1.5'!H36","v":143066.5124242595},{"$f":"'5.1.1'!J37","v":149136.48590631678},{"$f":"'5.1.1'!K37","v":159907.02714164174}]
[null,null,"Profit/Loss Before Tax ",null,"$'000",{"$f":"F34-F36","v":0},0,{"$f":"H34-H36","v":-37143.665988020992},{"$f":"I34-I36","v":-39274.481457185873},-45867.504509484483,-46953.831165067852]
[null,null," "]
[null,null,"Tax Expense",null,"$'000"]
[]
[null,null,"Profit/Loss After Tax ",null,"$'000",{"$f":"F37-F39","v":0},{"$f":"G37-G39","v":0}]
[null,null," "]
[null,null,"Dividend paid",null,"$'000"]
[]
[null,null,"Retained earnings for the year",null,"$'000",{"$f":"F41-F43","v":0},{"$f":"G41-G43","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,"EBIT/Total Assets",{"$f":"H34/'5.1.8'!H28","v":2.163222481983218E-2},{"$f":"I34/'5.1.8'!I28","v":2.2925866460286042E-2},{"$f":"J34/'5.1.8'!J28","v":2.2356133290348971E-2},{"$f":"K34/'5.1.8'!K28","v":2.2961963438239526E-2}]
[null,null,null,null,null,null,"Net Debt / Fixed Assets",{"$f":"('5.1.8'!H42+'5.1.8'!H33-'5.1.8'!H16)/'5.1.8'!H23","v":0.45121647966318018},{"$f":"('5.1.8'!I42+'5.1.8'!I33-'5.1.8'!I16)/'5.1.8'!I23","v":0.48881160659399459},{"$f":"('5.1.8'!J42+'5.1.8'!J33-'5.1.8'!J16)/'5.1.8'!J23","v":0.50682846732537401},{"$f":"('5.1.8'!K42+'5.1.8'!K33-'5.1.8'!K16)/'5.1.8'!K23","v":0.51090897974719218}]
[null,null,null,null,null,null,"NPAT/net assets","n/a","n/a","n/a","n/a"]
[null,null,null,null,null,null,"EBIT/Interest Expense",{"$f":"H34/H36","v":0.72067811225901268},{"$f":"I34/I36","v":0.72548096132574647},{"$f":"J34/J36","v":0.69244612255181393},{"$f":"K34/K36","v":0.70636793138879828}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AB245","v":" "}]

{"sheet":"5.1.8","index":11,"n_rows":59,"n_cols":11,"rows_kept":59,"cut":false,"hidden":false,"merged":[[342,1,343,1],[10,1,11,1],[67,1,68,1],[287,1,288,1],[232,1,233,1],[177,1,178,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Regulatory Values for \",'Business Details'!$D$9)","v":"Regulatory Values for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,{"$f":"'5.1.7'!F11","v":"For Year Ending 30 June:"}]
[null,null,{"$f":"'5.1.7'!C12","v":"Account heading"},null,{"$f":"'5.1.7'!E12","v":"Numeration"},{"$f":"'5.1.7'!F12","v":2009},{"$f":"'5.1.7'!G12","v":2010},{"$f":"'5.1.7'!H12","v":2011},{"$f":"'5.1.7'!I12","v":2012},{"$f":"'5.1.7'!J12","v":2013},{"$f":"'5.1.7'!K12","v":2014}]
[]
[null,null,"Current Assets"]
[]
[null,null,"Cash",null,"$'000",null,null,{"$f":"'5.1.2'!H17","v":10261.793799999996},{"$f":"'5.1.6'!H16","v":0.32779321105426135},{"$f":"'5.1.2'!J17","v":0},{"$f":"'5.1.2'!K17","v":0}]
[null,null,"Receivables",null,"$'000",null,null,{"$f":"'5.1.1'!H16/SUM('5.1.1'!H16,'5.1.1'!H21)*'5.1.2'!H18","v":156623.59036680157},{"$f":"'5.1.6'!H17","v":177339.34572092298},{"$f":"'5.1.1'!J16/SUM('5.1.1'!J16,'5.1.1'!J21)*'5.1.2'!J18","v":129108.46005221282},{"$f":"'5.1.1'!K16/SUM('5.1.1'!K16,'5.1.1'!K21)*'5.1.2'!K18","v":141263.62116212357}]
[null,null,"Other",null,"$'000",null,null,{"$f":"'5.1.1'!H22","v":1060.02},{"$f":"'5.1.6'!H18","v":0},{"$f":"'5.1.1'!J22","v":0},{"$f":"'5.1.1'!K22","v":0}]
[null,null,"Total Current Assets",null,"$'000",{"$f":"SUM(F16:F18)","v":0},0,167945.40416680154,{"$f":"I17","v":177339.34572092298},129108.46005221282,141263.62116212357]
[null,null," "]
[null,null,"Non-Current Assets"]
[]
[null,null,"Property, plant and equipment",null,"$'000",null,null,4262220,{"$f":"'5.1.6'!H23","v":4349950},4490160,4777880]
[null,null,"Deferred tax assets",null,"$'000",null,null,{"$f":"'5.1.2'!H25","v":0},{"$f":"'5.1.6'!H24","v":0},{"$f":"'5.1.2'!J25","v":0},{"$f":"'5.1.2'!K25","v":0}]
[null,null,"Other",null,"$'000",null,null,{"$f":"'5.1.2'!H26","v":0},{"$f":"'5.1.6'!H25","v":0},{"$f":"'5.1.2'!J26","v":0},{"$f":"'5.1.2'!K26","v":0}]
[null,null,"Total non-current assets",null,"$'000",{"$f":"SUM(F23:F25)","v":0},0,{"$f":"SUM(H23:H25)","v":4262220},{"$f":"SUM(I23:I25)","v":4349950},4490160,4777880]
[null,null," "]
[null,null,"TOTAL ASSETS",null,"$'000",{"$f":"F26+F19","v":0},0,4430165.4041668018,4527289.3457209226,4619268.4600522127,4919143.621162124]
[]
[null,null,"Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",null,null,{"$f":"(1-'5.11.1'!H650/'5.11.1'!H652)*'5.1.2'!H33","v":41922.169364160414},{"$f":"'5.1.6'!H32","v":64084.071108509743},{"$f":"(1-'5.11.1'!J650/'5.11.1'!J652)*'5.1.2'!J33","v":70672.502650035196},{"$f":"(1-'5.11.1'!K650/'5.11.1'!K652)*'5.1.2'!K33","v":76525.567844117977}]
[null,null,"Interest-bearing liabilities",null,"$'000",null,null,{"$f":"'5.1.2'!H34","v":113741.71425},{"$f":"'5.1.6'!H33","v":36792.127251226804},{"$f":"'5.1.2'!J34","v":39371.961421259337},{"$f":"'5.1.2'!K34","v":42225.701362944063}]
[null,null,"Current tax liabilities",null,"$'000",null,null,{"$f":"'5.1.2'!H35","v":0},{"$f":"'5.1.6'!H34","v":0},{"$f":"'5.1.2'!J35","v":0},{"$f":"'5.1.2'!K35","v":0}]
[null,null,"Provisions",null,"$'000",null,null,{"$f":"'5.1.2'!H36","v":0},{"$f":"'5.1.6'!H35","v":-2.6645352591003757E-12},{"$f":"'5.1.2'!J36","v":0},{"$f":"'5.1.2'!K36","v":0}]
[null,null,"Other",null,"$'000",null,null,{"$f":"'5.1.2'!H37*(1-'5.11.1'!H650/'5.11.1'!H652)","v":69663.103229639426},{"$f":"'5.1.6'!H36","v":7811.9455028147295},{"$f":"'5.1.2'!J37*(1-'5.11.1'!J650/'5.11.1'!J652)","v":8012.6916977109859},{"$f":"'5.1.2'!K37*(1-'5.11.1'!K650/'5.11.1'!K652)","v":8221.7113950636285}]
[null,null,"Total current Liabilities",null,"$'000",{"$f":"SUM(F32:F36)","v":0},0,225326.98684379982,108688.14386255128,118057.15576900551,126972.98060212567]
[null,null," "]
[null,null,"Non-Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",null,null,{"$f":"'5.1.2'!H42","v":0},{"$f":"'5.1.6'!H41","v":0},{"$f":"'5.1.2'!J42","v":0},{"$f":"'5.1.2'!K42","v":0}]
[null,null,"Intrest-bearing liabilities",null,"$'000",null,null,{"$f":"'5.1.2'!H43","v":1819703.9835000001},{"$f":"'5.1.6'!H42","v":2089514.248645531},{"$f":"'5.1.2'!J43","v":2236368.9494244424},{"$f":"'5.1.2'!K43","v":2398836.0947915702}]
[null,null,"Current tax liabilities",null,"$'000",null,null,{"$f":"'5.1.2'!H35","v":0},{"$f":"'5.1.6'!H43","v":0},{"$f":"'5.1.2'!J35","v":0},{"$f":"'5.1.2'!K35","v":0}]
[null,null,"Provisions",null,"$'000",null,null,{"$f":"(1-'5.11.1'!H639/SUM('5.11.1'!H562,'5.11.1'!H577,'5.11.1'!H593,'5.11.1'!H608,'5.11.1'!H623,'5.11.1'!H639))*'5.1.2'!H45","v":16143.28992883888},{"$f":"'5.1.6'!H44","v":18284.574241352639},{"$f":"(1-'5.11.1'!J639/SUM('5.11.1'!J562,'5.11.1'!J577,'5.11.1'!J593,'5.11.1'!J608,'5.11.1'!J623,'5.11.1'!J639))*'5.1.2'!J45","v":20807.220745136943},{"$f":"(1-'5.11.1'!K639/SUM('5.11.1'!K562,'5.11.1'!K577,'5.11.1'!K593,'5.11.1'!K608,'5.11.1'!K623,'5.11.1'!K639))*'5.1.2'!K45","v":23057.542713035164}]
[null,null,"Other",null,"$'000",null,null,{"$f":"'5.1.2'!H46","v":0},{"$f":"'5.1.6'!H45","v":0},{"$f":"'5.1.2'!J46","v":0},{"$f":"'5.1.2'!K46","v":0}]
[null,null,"Total Non-Current Liabilities",null,"$'000",{"$f":"SUM(F41:F45)","v":0},0,1835847.2734288389,2107798.8228868837,2257176.1701695793,2421893.6375046056]
[null,null," "]
[null,null,"TOTAL LIABILITIES",null,"$'000",{"$f":"F46+F37","v":0},0,2061174.2602726389,2216486.9667494348,2375233.3259385847,2548866.6181067312]
[null,null," "]
[null,null,"NET ASSETS/(LIABILITIES)",null,"$'000",{"$f":"F28-F48","v":0},0,2368991.143894163,2310802.3789714877,2244035.134113628,2370277.0030553928]
[null,null," "]
[null,null,"Shareholders Equity"]
[]
[null,null,"Share Capital",null,"$'000"]
[null,null,"Reserves",null,"$'000"]
[null,null,"Retained earnings",null,"$'000",{"$f":"'5.1.1'!F47+'5.1.7'!F45","v":0},{"$f":"F56+'5.1.7'!G45","v":0}]
[null,null," "]
[null,null,"TOTAL SHAREHOLDERS EQUITY",null,"$'000",{"$f":"SUM(F54:F56)","v":0},0,0,0,0,0]
[null,null,null," "]

{"sheet":"5.2.1","index":12,"n_rows":261,"n_cols":46,"rows_kept":261,"cut":false,"hidden":false,"merged":[[0,26,2,28]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J12&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above"}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Revenue Details for \",'Business Details'!$D$9)","v":"Revenue Details for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,null,null,null,null,0,1,2,3,4]
[null,null,null,null,null,{"$f":"'5.1.7'!F11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"'5.1.7'!F12","v":2009},{"$f":"'5.1.7'!G12","v":2010},{"$f":"'5.1.7'!H12","v":2011},{"$f":"'5.1.7'!I12","v":2012},{"$f":"'5.1.7'!J12","v":2013},{"$f":"J12+1","v":2014},{"$f":"K12+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS12","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Gold Coast"}]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Revenue from water services:"]
[null,null,"Drinking water",null,"$'000",127789.21852000001,158223.25809561237,174663.11652999997,209659.41366851603,231908.65909666027,255249.14086632762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drinking water "]
[null,null,"Other core water services",null,"$'000",0,0,264.37846000000002,325.40413439999992,333.47807232000002,341.75232955199999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled water"]
[]
[null,null,"Revenue from wastewater services:"]
[null,null,"Wastewater via sewer",null,"$'000",120037,133442,170160.47891000001,187024.60870156472,195772.67309635249,205164.23003891463]
[null,null,"Trade waste",null,"$'000",6618.918584,7561.9959705289293,1446.2240300000001,359.67280272000005,368.66462278800003,377.8812383577]
[null,null,"Other core wastewater services",null,"$'000",0,0,0,0,0,0]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",22494.468000000001,15069.59,9963.5681999999979,6971.2000000000007,7145.4800000000005,7324.1051259130636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other operating income (NB. for 2009 and 2010, this includes services defined as non-core in prior year template)"]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F18:F19)+SUM(F22:F24)+F27","v":276939.60510400002},314296.84406614135,356497.76613,{"$f":"SUM(I18:I19)+SUM(I22:I24)+I27","v":404340.29930720077},{"$f":"SUM(J18:J19)+SUM(J22:J24)+J27","v":435528.95488812076},{"$f":"SUM(K18:K19)+SUM(K22:K24)+K27","v":468457.10959906498},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0]
[null,"OTHER REVENUE"]
[null,null,"Other Revenue Offset Against Revenue Requirements:"]
[null,null,"Investment Income",null,"$'000",0,6231.51,0,0,0,0]
[null,null,"Net profit from Sale of Assets",null,"$'000",0,0,-65.866040000000041,1200,1230,1260.7479560327743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other capital revenue(loss)"]
[null,null,"Contributions",null,"$'000",79714.559078399994,68331.801760000002,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset-offset approach therefore excluded from RAB not revenue offset"]
[]
[null,null,"Other Revenue Not Offset Against Revenue Requirements:"]
[null,null,"Investment Income",null,"$'000",0,0,0,0,0,0]
[null,null,"Net profit from Sale of Assets",null,"$'000",86101,0,0,0,0,0]
[null,null,"Contributions",null,"$'000",0,0,54205.670229999996,47299.999999999971,48482.5,49694.481933625182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Includes developer contributions and contributed assets"]
[]
[null,null,"Subtotal Other Revenue",null,"$'000",{"$f":"SUM(F33:F35)+SUM(F38:F40)","v":165815.55907839999},74563.311759999997,54139.804189999995,48499.999999999971,49712.5,50955.22988965796,{"$f":"SUM(L33:L35)+SUM(L38:L40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F42+F29","v":442755.16418239998},{"$f":"G42+G29","v":388860.15582614136},{"$f":"H42+H29","v":410637.57032},{"$f":"I42+I29","v":452840.29930720071},{"$f":"J42+J29","v":485241.45488812076},{"$f":"K42+K29","v":519412.33948872297},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,-8.0035533756017685E-11,-7.2759576141834259E-11,0]
[]
[null,null,null,null,null,{"$f":"F11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA11","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F12","v":2009},{"$f":"G12","v":2010},{"$f":"H12","v":2011},{"$f":"I12","v":2012},{"$f":"J12","v":2013},{"$f":"K12","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA12","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS48","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Logan"}]
[]
[null,{"$f":"B16","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C17","v":"Revenue from water services:"}]
[null,null,{"$f":"C18","v":"Drinking water"},null,"$'000",50705.788999999997,64487.14049862633,73685.277819999988,87289.141768151589,95401.805333161974,104185.9244052523]
[null,null,{"$f":"C19","v":"Other core water services"},null,"$'000",0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled water"]
[]
[null,null,{"$f":"C21","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C22","v":"Wastewater via sewer"},null,"$'000",35052.206644999998,41826.851015196728,54552.606899999999,59772.452978066955,62944.521149561027,66237.834946518517]
[null,null,{"$f":"C23","v":"Trade waste"},null,"$'000",2280,2480,3277.8959000000004,3343.9447731200007,3427.5433924479994,3513.2319772591991]
[null,null,{"$f":"C24","v":"Other core wastewater services"},null,"$'000",0,0,0,0,0,0]
[]
[null,null,{"$f":"C26","v":"Non-regulated:"}]
[null,null,{"$f":"C27","v":"Aggregate non-regulated services"},null,"$'000",7793,4681,4506.4204400000017,3891.9999999999991,3989.2999999999997,4089.0258707329644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other operating income"]
[]
[null,null,{"$f":"C29","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F54:F55)+SUM(F58:F60)+F63","v":95830.995644999988},113474.99151382306,{"$f":"SUM(H54:H55)+SUM(H58:H60)+H63","v":136022.20105999999},{"$f":"SUM(I54:I55)+SUM(I58:I60)+I63","v":154297.53951933855},165763.16987517098,178026.01719976298,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B31","v":"OTHER REVENUE"}]
[null,null,{"$f":"C32","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C33","v":"Investment Income"},null,"$'000",0,0,0,0,0,0,4199.4334137678252,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C34","v":"Net profit from Sale of Assets"},null,"$'000",-4584,-1060,50,-2039.9999999999995,-2090.9999999999995,-2143.2715252557164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other capital revenue(loss)"]
[null,null,{"$f":"C35","v":"Contributions"},null,"$'000",8107,13262,0,null,null,null,18558.64715231413,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C37","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C38","v":"Investment Income"},null,"$'000",0,0,0,0,0,0]
[null,null,{"$f":"C39","v":"Net profit from Sale of Assets"},null,"$'000",-120,0,0,0,0,0]
[null,null,{"$f":"C40","v":"Contributions"},null,"$'000",0,0,17275.6872,17199.999999999996,17630,18070.720703136431]
[]
[null,null,{"$f":"C42","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F69:F71)+SUM(F74:F76)","v":3403},{"$f":"SUM(G69:G71)+SUM(G74:G76)","v":12202},{"$f":"SUM(H69:H71)+SUM(H74:H76)","v":17325.6872},{"$f":"SUM(I69:I71)+SUM(I74:I76)","v":15159.999999999996},{"$f":"SUM(J69:J71)+SUM(J74:J76)","v":15539},{"$f":"SUM(K69:K71)+SUM(K74:K76)","v":15927.449177880713},22758.080566081953,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B44","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F78+F65","v":99233.995644999988},{"$f":"G78+G65","v":125676.99151382306},{"$f":"H78+H65","v":153347.88825999998},{"$f":"I78+I65","v":169457.53951933855},{"$f":"J78+J65","v":181302.16987517098},{"$f":"K78+K65","v":193953.46637764369},22758.080566081953,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F47","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA47","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F48","v":2009},{"$f":"G48","v":2010},{"$f":"H48","v":2011},{"$f":"I48","v":2012},{"$f":"J48","v":2013},{"$f":"K48","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA48","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS84","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Redland"}]
[]
[null,{"$f":"B52","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C53","v":"Revenue from water services:"}]
[null,null,{"$f":"C54","v":"Drinking water"},null,"$'000",29744.766519999997,35619.983,35938.781929999997,41550.092935484434,46346.981012580458,51213.945405131461]
[null,null,{"$f":"C55","v":"Other core water services"},null,"$'000",6.5,4,3.7409999999999999E-2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled water"]
[]
[null,null,{"$f":"C57","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C58","v":"Wastewater via sewer"},null,"$'000",34036.005733649996,35511.94920655954,38712.359670000005,38352.704024678736,40259.782133429348,42238.243707602058]
[null,null,{"$f":"C59","v":"Trade waste"},null,"$'000",1153.9885988999999,1430,1285.04394,1338.7942167599999,1372.2640721789999,1406.5706739834748]
[null,null,{"$f":"C60","v":"Other core wastewater services"},null,"$'000",null,null,0]
[]
[null,null,{"$f":"C62","v":"Non-regulated:"}]
[null,null,{"$f":"C63","v":"Aggregate non-regulated services"},null,"$'000",2654.5329999999999,3810,2022.0438800000004,2506.5257749999996,2569.1889193749994,2633.4143729789284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other operating income"]
[]
[null,null,{"$f":"C65","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F90:F91)+SUM(F94:F96)+F99","v":67595.793852549992},76375.932206559548,77958.266829999993,83748.116951923163,90548.216137563795,97492.174159695918,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B67","v":"OTHER REVENUE"}]
[null,null,{"$f":"C68","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C69","v":"Investment Income"},null,"$'000",0,0,0]
[null,null,{"$f":"C70","v":"Net profit from Sale of Assets"},null,"$'000",0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other capital revenue(loss)"]
[null,null,{"$f":"C71","v":"Contributions"},null,"$'000",5505.6620000000003,7247,0]
[]
[null,null,{"$f":"C73","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C74","v":"Investment Income"},null,"$'000",0,0,0]
[null,null,{"$f":"C75","v":"Net profit from Sale of Assets"},null,"$'000",-1425.8710000000001,0,0]
[null,null,{"$f":"C76","v":"Contributions"},null,"$'000",0,0,6139.25036,6720.858467250001,6888.8799289312492,7061.0904794758353]
[]
[null,null,{"$f":"C78","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F105:F107)+SUM(F110:F112)","v":4079.7910000000002},{"$f":"SUM(G105:G107)+SUM(G110:G112)","v":7247},{"$f":"SUM(H105:H107)+SUM(H110:H112)","v":6139.25036},{"$f":"SUM(I105:I107)+SUM(I110:I112)","v":6720.858467250001},{"$f":"SUM(J105:J107)+SUM(J110:J112)","v":6888.8799289312492},{"$f":"SUM(K105:K107)+SUM(K110:K112)","v":7061.0904794758353},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B80","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F114+F101","v":71675.58485254999},{"$f":"G114+G101","v":83622.932206559548},{"$f":"H114+H101","v":84097.517189999999},{"$f":"I114+I101","v":90468.975419173163},{"$f":"J114+J101","v":97437.09606649504},{"$f":"K114+K101","v":104553.26463917176},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," ",null,null,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F83","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA83","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F84","v":2009},{"$f":"G84","v":2010},{"$f":"H84","v":2011},{"$f":"I84","v":2012},{"$f":"J84","v":2013},{"$f":"K84","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA84","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS120","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Allconnex (all districts)"}]
[]
[null,{"$f":"B88","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C89","v":"Revenue from water services:"}]
[null,null,{"$f":"C90","v":"Drinking water"},null,"$'000"]
[null,null,{"$f":"C91","v":"Other core water services"},null,"$'000"]
[]
[null,null,{"$f":"C93","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C94","v":"Wastewater via sewer"},null,"$'000"]
[null,null,{"$f":"C95","v":"Trade waste"},null,"$'000"]
[null,null,{"$f":"C96","v":"Other core wastewater services"},null,"$'000"]
[]
[null,null,{"$f":"C98","v":"Non-regulated:"}]
[null,null,{"$f":"C99","v":"Aggregate non-regulated services"},null,"$'000"]
[]
[null,null,{"$f":"C101","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F126:F127)+SUM(F130:F132)+F135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B103","v":"OTHER REVENUE"}]
[null,null,{"$f":"C104","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C105","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C106","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C107","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C109","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C110","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C111","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C112","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C114","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F141:F143)+SUM(F146:F148)","v":0},{"$f":"SUM(G141:G143)+SUM(G146:G148)","v":0},{"$f":"SUM(H141:H143)+SUM(H146:H148)","v":0},{"$f":"SUM(I141:I143)+SUM(I146:I148)","v":0},{"$f":"SUM(J141:J143)+SUM(J146:J148)","v":0},{"$f":"SUM(K141:K143)+SUM(K146:K148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B116","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F150+F137","v":0},{"$f":"G150+G137","v":0},{"$f":"H150+H137","v":0},{"$f":"I150+I137","v":0},{"$f":"J150+J137","v":0},{"$f":"K150+K137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,{"$f":"F119","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA119","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F120","v":2009},{"$f":"G120","v":2010},{"$f":"H120","v":2011},{"$f":"I120","v":2012},{"$f":"J120","v":2013},{"$f":"K120","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA120","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS156","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - "}]
[]
[null,{"$f":"B124","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C125","v":"Revenue from water services:"}]
[null,null,{"$f":"C126","v":"Drinking water"},null,"$'000"]
[null,null,{"$f":"C127","v":"Other core water services"},null,"$'000"]
[]
[null,null,{"$f":"C129","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C130","v":"Wastewater via sewer"},null,"$'000"]
[null,null,{"$f":"C131","v":"Trade waste"},null,"$'000"]
[null,null,{"$f":"C132","v":"Other core wastewater services"},null,"$'000"]
[]
[null,null,{"$f":"C134","v":"Non-regulated:"}]
[null,null,{"$f":"C135","v":"Aggregate non-regulated services"},null,"$'000"]
[]
[null,null,{"$f":"C137","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F162:F163)+SUM(F166:F168)+F171","v":0},0,{"$f":"SUM(H162:H163)+SUM(H166:H168)+H171","v":0},{"$f":"SUM(I162:I163)+SUM(I166:I168)+I171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B139","v":"OTHER REVENUE"}]
[null,null,{"$f":"C140","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C141","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C142","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C143","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C145","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C146","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C147","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C148","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C150","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F177:F179)+SUM(F182:F184)","v":0},{"$f":"SUM(G177:G179)+SUM(G182:G184)","v":0},{"$f":"SUM(H177:H179)+SUM(H182:H184)","v":0},{"$f":"SUM(I177:I179)+SUM(I182:I184)","v":0},{"$f":"SUM(J177:J179)+SUM(J182:J184)","v":0},{"$f":"SUM(K177:K179)+SUM(K182:K184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B152","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F186+F173","v":0},{"$f":"G186+G173","v":0},{"$f":"H186+H173","v":0},{"$f":"I186+I173","v":0},{"$f":"J186+J173","v":0},{"$f":"K186+K173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[null,null,null,null,null,{"$f":"F155","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA155","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F156","v":2009},{"$f":"G156","v":2010},{"$f":"H156","v":2011},{"$f":"I156","v":2012},{"$f":"J156","v":2013},{"$f":"K156","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA156","v":"Supporting Documents"}]
[null,null," "]
[null,"Unallocated Revenue"]
[]
[null,null,"REVENUE FROM SERVICES"]
[null,null,"Revenue from water services:"]
[null,null,"Drinking water",null,"$'000"]
[null,null,"Other core water services",null,"$'000"]
[]
[null,null,{"$f":"C165","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C166","v":"Wastewater via sewer"},null,"$'000"]
[null,null,{"$f":"C167","v":"Trade waste"},null,"$'000"]
[null,null,{"$f":"C168","v":"Other core wastewater services"},null,"$'000"]
[]
[null,null,{"$f":"C170","v":"Non-regulated:"}]
[null,null,{"$f":"C171","v":"Aggregate non-regulated services"},null,"$'000",null,null,-6.6140799999999951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sundry fees & charges & other income allocated to \"corporate\""]
[]
[null,null,{"$f":"C173","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F198:F199)+SUM(F202:F204)+F207","v":0},0,-6.6140799999999951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B175","v":"OTHER REVENUE"}]
[null,null,{"$f":"C176","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C177","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C178","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C179","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C181","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C182","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C183","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C184","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C186","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F213:F215)+SUM(F218:F220)","v":0},{"$f":"SUM(G213:G215)+SUM(G218:G220)","v":0},{"$f":"SUM(H213:H215)+SUM(H218:H220)","v":0},{"$f":"SUM(I213:I215)+SUM(I218:I220)","v":0},{"$f":"SUM(J213:J215)+SUM(J218:J220)","v":0},{"$f":"SUM(K213:K215)+SUM(K218:K220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,"TOTAL UNALLOCATED REVENUE",null,null,"$'000",{"$f":"F222+F209","v":0},{"$f":"G222+G209","v":0},{"$f":"H222+H209","v":-6.6140799999999951},{"$f":"I222+I209","v":0},{"$f":"J222+J209","v":0},{"$f":"K222+K209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,{"$f":"F155","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA155","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F156","v":2009},{"$f":"G156","v":2010},{"$f":"H156","v":2011},{"$f":"I156","v":2012},{"$f":"J156","v":2013},{"$f":"K156","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA156","v":"Supporting Documents"}]
[null,null," "]
[null,"Total"]
[]
[null,{"$f":"B160","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C161","v":"Revenue from water services:"}]
[null,null,{"$f":"C162","v":"Drinking water"},null,"$'000",{"$f":"F18+F54+F90+F126+F162+F198","v":208239.77404000002},258330.38159423872,{"$f":"H18+H54+H90+H126+H162+H198","v":284287.17627999996},{"$f":"I18+I54+I90+I126+I162+I198","v":338498.64837215206},373657.44544240268,410649.01067671133,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C163","v":"Other core water services"},null,"$'000",{"$f":"F19+F55+F91+F127+F163+F199","v":6.5},4,{"$f":"H19+H55+H91+H127+H163+H199","v":264.41587000000004},{"$f":"I19+I55+I91+I127+I163+I199","v":325.40413439999992},333.47807232000002,341.75232955199999,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C165","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C166","v":"Wastewater via sewer"},null,"$'000",{"$f":"F22+F58+F94+F130+F166+F202","v":189125.21237865},210780.80022175628,{"$f":"H22+H58+H94+H130+H166+H202","v":263425.44547999999},285149.76570431038,298976.9763793429,313640.30869303516,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C167","v":"Trade waste"},null,"$'000",{"$f":"F23+F59+F95+F131+F167+F203","v":10052.907182899999},11471.995970528929,6009.1638700000003,5042.4117926000008,5168.4720874149989,5297.6838896003737,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C168","v":"Other core wastewater services"},null,"$'000",{"$f":"F24+F60+F96+F132+F168+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C170","v":"Non-regulated:"}]
[null,null,{"$f":"C171","v":"Aggregate non-regulated services"},null,"$'000",{"$f":"F27+F63+F99+F135+F171+F207","v":32942.001000000004},23560.59,{"$f":"H27+H63+H99+H135+H171+H207","v":16485.418440000001},{"$f":"I27+I63+I99+I135+I171+I207","v":13369.725775000001},{"$f":"J27+J63+J99+J135+J171+J207","v":13703.968919375},{"$f":"K27+K63+K99+K135+K171+K207","v":14046.545369624957},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C173","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F234:F235)+SUM(F238:F240)+F243","v":440366.39460155001},504147.76778652397,570471.61994,642385.95577846246,691840.3409008556,743975.30095852388,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"H245-'5.1.1'!H16-'5.1.1'!H21-'5.1.1'!H22","v":3.6834535421803594E-11},{"$f":"I245-'5.1.1'!I16-'5.1.1'!I21","v":5.4569682106375694E-11},{"$f":"J245-'5.1.1'!J16-'5.1.1'!J21","v":-1.8189894035458565E-11},{"$f":"K245-'5.1.1'!K16-'5.1.1'!K21","v":1.2914824765175581E-10}]
[null,{"$f":"B175","v":"OTHER REVENUE"}]
[null,null,{"$f":"C176","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C177","v":"Investment Income"},null,"$'000",{"$f":"F33+F69+F105+F141+F177+F213","v":0},6231.51,0,{"$f":"I33+I69+I105+I141+I177+I213","v":0},{"$f":"J33+J69+J105+J141+J177+J213","v":0},{"$f":"K33+K69+K105+K141+K177+K213","v":0},4199.4334137678252,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C178","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"F34+F70+F106+F142+F178+F214","v":-4584},-1060,-15.866040000000041,-839.99999999999955,-860.99999999999955,-882.52356922294211,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C179","v":"Contributions"},null,"$'000",{"$f":"F35+F71+F107+F143+F179+F215","v":93327.221078399991},88840.801760000002,0,0,0,0,18558.64715231413,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C181","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C182","v":"Investment Income"},null,"$'000",{"$f":"F38+F74+F110+F146+F182+F218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C183","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"F39+F75+F111+F147+F183+F219","v":84555.129000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C184","v":"Contributions"},null,"$'000",{"$f":"F40+F76+F112+F148+F184+F220","v":0},0,77620.607790000009,71220.858467249971,73001.379928931245,74826.293116237459,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C186","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F249:F251)+SUM(F254:F256)","v":173298.35007839999},{"$f":"SUM(G249:G251)+SUM(G254:G256)","v":94012.311759999997},{"$f":"SUM(H249:H251)+SUM(H254:H256)","v":77604.741750000016},{"$f":"SUM(I249:I251)+SUM(I254:I256)","v":70380.858467249971},{"$f":"SUM(J249:J251)+SUM(J254:J256)","v":72140.379928931245},{"$f":"SUM(K249:K251)+SUM(K254:K256)","v":73943.769547014512},22758.080566081953,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B188","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F258+F245","v":613664.74467994994},{"$f":"G258+G245","v":598160.07954652398},{"$f":"H258+H245","v":648076.36169000005},{"$f":"I258+I245","v":712766.81424571248},{"$f":"J258+J245","v":763980.72082978685},{"$f":"K258+K245","v":817919.07050553837},22758.080566081953,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," ",null,null,0,0,0,{"$f":"I260-'5.1.1'!I23","v":0},{"$f":"J260-'5.1.1'!J23","v":0},{"$f":"K260-'5.1.1'!K23","v":0}]

{"sheet":"5.2.2","index":13,"n_rows":273,"n_cols":31,"rows_kept":273,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Revenue Details for \",'Business Details'!$D$9,\" - Customer Groups for Year Ending 30 June \",AnalysisYear)","v":"Revenue Details for Allconnex Water - Customer Groups for Year Ending 30 June 2012"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,null,null,null,null,null,0,0,3,4]
[null,null,null,null,null,"CUSTOMER GROUPS:",null,null,null,null,null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,"Residential","Non-residential","Commercially Negotiated Agreements","Other","Total",null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AD12","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Gold Coast"}]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",158805.31011240956,49365.255068266495,null,1488.8484878400002,{"$f":"SUM(F18:I18)","v":209659.41366851606},{"$f":"IF($J18='5.2.1'!I18,\"OK\",\"check\")","v":"OK"},"Drinking water + standpipe water (other)"]
[null,null,"Other core water services",null,"$'000",263.99999999999994,61.404134399999997,null,0,{"$f":"SUM(F19:I19)","v":325.40413439999992},{"$f":"IF($J19='5.2.1'!I19,\"OK\",\"check\")","v":"OK"},"Recycled water"]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",139294.61633604858,47729.99236551614,null,null,{"$f":"SUM(F22:I22)","v":187024.60870156472},{"$f":"IF($J22='5.2.1'!I22,\"OK\",\"check\")","v":"OK"}]
[null,null,"Trade waste",null,"$'000",null,359.67280272000005,null,null,{"$f":"SUM(F23:I23)","v":359.67280272000005},{"$f":"IF($J23='5.2.1'!I23,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core wastewater services",null,"$'000",null,null,null,null,{"$f":"SUM(F24:I24)","v":0},{"$f":"IF($J24='5.2.1'!I24,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",null,null,null,6971.2000000000007,{"$f":"SUM(F27:I27)","v":6971.2000000000007},{"$f":"IF($J27='5.2.1'!I27,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F18:F19)+SUM(F22:F24)+F27","v":298363.92644845811},{"$f":"SUM(G18:G19)+SUM(G22:G24)+G27","v":97516.324370902643},{"$f":"SUM(H18:H19)+SUM(H22:H24)+H27","v":0},{"$f":"SUM(I18:I19)+SUM(I22:I24)+I27","v":8460.0484878400002},{"$f":"SUM(J18:J19)+SUM(J22:J24)+J27","v":404340.29930720077},{"$f":"IF($J29='5.2.1'!I29,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F33:I33)","v":0},{"$f":"IF($J33='5.2.1'!I33,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,1200,{"$f":"SUM(F34:I34)","v":1200},{"$f":"IF($J34='5.2.1'!I34,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,null,{"$f":"IF($J35='5.2.1'!I35,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F38:I38)","v":0},{"$f":"IF($J38='5.2.1'!I38,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F39:I39)","v":0},{"$f":"IF($J39='5.2.1'!I39,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,47299.999999999971,{"$f":"SUM(F40:I40)","v":47299.999999999971},{"$f":"IF($J40='5.2.1'!I40,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F33:F35)+SUM(F38:F40)","v":0},{"$f":"SUM(G33:G35)+SUM(G38:G40)","v":0},{"$f":"SUM(H33:H35)+SUM(H38:H40)","v":0},{"$f":"SUM(I33:I35)+SUM(I38:I40)","v":48499.999999999971},{"$f":"SUM(J33:J35)+SUM(J38:J40)","v":48499.999999999971},{"$f":"IF($J42='5.2.1'!I42,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F42+F29","v":298363.92644845811},{"$f":"G42+G29","v":97516.324370902643},{"$f":"H42+H29","v":0},{"$f":"I42+I29","v":56960.048487839973},{"$f":"J42+J29","v":452840.29930720071},{"$f":"IF($J44='5.2.1'!I44,\"OK\",\"check\")","v":"OK"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J44-'5.2.1'!I44","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AD50","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Logan"}]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",70802.999999999985,15893.549768151621,null,592.5920000000001,{"$f":"SUM(F56:I56)","v":87289.141768151603},{"$f":"IF($J56='5.2.1'!I54,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core water services",null,"$'000",0,0,null,0,{"$f":"SUM(F57:I57)","v":0},{"$f":"IF($J57='5.2.1'!I55,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",49275.332873703628,10497.120104363328,null,null,{"$f":"SUM(F60:I60)","v":59772.452978066955},{"$f":"IF($J60='5.2.1'!I58,\"OK\",\"check\")","v":"OK"}]
[null,null,"Trade waste",null,"$'000",null,3343.9447731200007,null,null,{"$f":"SUM(F61:I61)","v":3343.9447731200007},{"$f":"IF($J61='5.2.1'!I59,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core wastewater services",null,null,null,null,null,null,{"$f":"SUM(F62:I62)","v":0},{"$f":"IF($J62='5.2.1'!I60,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",null,null,null,3891.9999999999991,{"$f":"SUM(F65:I65)","v":3891.9999999999991},{"$f":"IF($J65='5.2.1'!I63,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F56:F57)+SUM(F60:F62)+F65","v":120078.33287370362},{"$f":"SUM(G56:G57)+SUM(G60:G62)+G65","v":29734.614645634949},{"$f":"SUM(H56:H57)+SUM(H60:H62)+H65","v":0},{"$f":"SUM(I56:I57)+SUM(I60:I62)+I65","v":4484.5919999999987},{"$f":"SUM(J56:J57)+SUM(J60:J62)+J65","v":154297.53951933855},{"$f":"IF($J67='5.2.1'!I65,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F71:I71)","v":0},{"$f":"IF($J71='5.2.1'!I69,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,-2039.9999999999995,{"$f":"SUM(F72:I72)","v":-2039.9999999999995},{"$f":"IF($J72='5.2.1'!I70,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,null,{"$f":"IF($J73='5.2.1'!I71,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F76:I76)","v":0},{"$f":"IF($J76='5.2.1'!I74,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F77:I77)","v":0},{"$f":"IF($J77='5.2.1'!I75,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,17199.999999999996,{"$f":"SUM(F78:I78)","v":17199.999999999996},{"$f":"IF($J78='5.2.1'!I76,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F71:F73)+SUM(F76:F78)","v":0},{"$f":"SUM(G71:G73)+SUM(G76:G78)","v":0},{"$f":"SUM(H71:H73)+SUM(H76:H78)","v":0},{"$f":"SUM(I71:I73)+SUM(I76:I78)","v":15159.999999999996},{"$f":"SUM(J71:J73)+SUM(J76:J78)","v":15159.999999999996},{"$f":"IF($J80='5.2.1'!I78,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F80+F67","v":120078.33287370362},{"$f":"G80+G67","v":29734.614645634949},{"$f":"H80+H67","v":0},{"$f":"I80+I67","v":19644.591999999997},{"$f":"J80+J67","v":169457.53951933855},{"$f":"IF($J82='5.2.1'!I80,\"OK\",\"check\")","v":"OK"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J82-'5.2.1'!I80","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AD88","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Redland"}]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",34340.051362714214,7072.7197727702242,null,137.32180000000002,{"$f":"SUM(F94:I94)","v":41550.092935484434},{"$f":"IF($J94='5.2.1'!I90,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core water services",null,"$'000",0,0,null,0,{"$f":"SUM(F95:I95)","v":0},{"$f":"IF($J95='5.2.1'!I91,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",34292.940504147606,4059.7635205311285,null,null,{"$f":"SUM(F98:I98)","v":38352.704024678736},{"$f":"IF($J98='5.2.1'!I94,\"OK\",\"check\")","v":"OK"}]
[null,null,"Trade waste",null,"$'000",null,1338.7942167599999,null,null,{"$f":"SUM(F99:I99)","v":1338.7942167599999},{"$f":"IF($J99='5.2.1'!I95,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core wastewater services",null,null,null,null,null,null,{"$f":"SUM(F100:I100)","v":0},{"$f":"IF($J100='5.2.1'!I96,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",null,null,null,2506.5257749999996,{"$f":"SUM(F103:I103)","v":2506.5257749999996},{"$f":"IF($J103='5.2.1'!I99,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F94:F95)+SUM(F98:F100)+F103","v":68632.991866861819},{"$f":"SUM(G94:G95)+SUM(G98:G100)+G103","v":12471.277510061353},{"$f":"SUM(H94:H95)+SUM(H98:H100)+H103","v":0},{"$f":"SUM(I94:I95)+SUM(I98:I100)+I103","v":2643.8475749999998},{"$f":"SUM(J94:J95)+SUM(J98:J100)+J103","v":83748.116951923163},{"$f":"IF($J105='5.2.1'!I101,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F109:I109)","v":0},{"$f":"IF($J109='5.2.1'!I105,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,0,{"$f":"SUM(F110:I110)","v":0},{"$f":"IF($J110='5.2.1'!I106,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,null,{"$f":"IF($J111='5.2.1'!I107,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F114:I114)","v":0},{"$f":"IF($J114='5.2.1'!I110,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F115:I115)","v":0},{"$f":"IF($J115='5.2.1'!I111,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,6720.858467250001,{"$f":"SUM(F116:I116)","v":6720.858467250001},{"$f":"IF($J116='5.2.1'!I112,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F109:F111)+SUM(F114:F116)","v":0},{"$f":"SUM(G109:G111)+SUM(G114:G116)","v":0},{"$f":"SUM(H109:H111)+SUM(H114:H116)","v":0},{"$f":"SUM(I109:I111)+SUM(I114:I116)","v":6720.858467250001},{"$f":"SUM(J109:J111)+SUM(J114:J116)","v":6720.858467250001},{"$f":"IF($J118='5.2.1'!I114,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F118+F105","v":68632.991866861819},{"$f":"G118+G105","v":12471.277510061353},{"$f":"H118+H105","v":0},{"$f":"I118+I105","v":9364.7060422499999},{"$f":"J118+J105","v":90468.975419173163},{"$f":"IF($J120='5.2.1'!I116,\"OK\",\"check\")","v":"OK"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J120-'5.2.1'!I116","v":0}]
[null,null," "]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AD126","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Allconnex (all districts)"}]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",null,null,null,null,{"$f":"SUM(F132:I132)","v":0},{"$f":"IF($J132='5.2.1'!$I126,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core water services",null,"$'000",null,null,null,null,{"$f":"SUM(F133:I133)","v":0},{"$f":"IF($J133='5.2.1'!$I127,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",null,null,null,null,{"$f":"SUM(F136:I136)","v":0},{"$f":"IF($J136='5.2.1'!$I130,\"OK\",\"check\")","v":"OK"}]
[null,null,"Trade waste",null,"$'000",null,null,null,null,{"$f":"SUM(F137:I137)","v":0},{"$f":"IF($J137='5.2.1'!$I131,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core wastewater services",null,null,null,null,null,null,{"$f":"SUM(F138:I138)","v":0},{"$f":"IF($J138='5.2.1'!$I132,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",null,null,null,null,{"$f":"SUM(F141:I141)","v":0},{"$f":"IF($J141='5.2.1'!$I135,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F132:F133)+SUM(F136:F138)+F141","v":0},{"$f":"SUM(G132:G133)+SUM(G136:G138)+G141","v":0},{"$f":"SUM(H132:H133)+SUM(H136:H138)+H141","v":0},{"$f":"SUM(I132:I133)+SUM(I136:I138)+I141","v":0},{"$f":"SUM(J132:J133)+SUM(J136:J138)+J141","v":0},{"$f":"IF($J143='5.2.1'!$I137,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F147:I147)","v":0},{"$f":"IF($J147='5.2.1'!$I141,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F148:I148)","v":0},{"$f":"IF($J148='5.2.1'!$I142,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F149:I149)","v":0},{"$f":"IF($J149='5.2.1'!$I143,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F152:I152)","v":0},{"$f":"IF($J152='5.2.1'!$I146,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F153:I153)","v":0},{"$f":"IF($J153='5.2.1'!$I147,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F154:I154)","v":0},{"$f":"IF($J154='5.2.1'!$I148,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F147:F149)+SUM(F152:F154)","v":0},{"$f":"SUM(G147:G149)+SUM(G152:G154)","v":0},{"$f":"SUM(H147:H149)+SUM(H152:H154)","v":0},{"$f":"SUM(I147:I149)+SUM(I152:I154)","v":0},{"$f":"SUM(J147:J149)+SUM(J152:J154)","v":0},{"$f":"IF($J156='5.2.1'!$I150,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F156+F143","v":0},{"$f":"G156+G143","v":0},{"$f":"H156+H143","v":0},{"$f":"I156+I143","v":0},{"$f":"J156+J143","v":0},{"$f":"IF($J158='5.2.1'!$I152,\"OK\",\"check\")","v":"OK"}]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AD164","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - "}]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",null,null,null,null,{"$f":"SUM(F170:I170)","v":0},{"$f":"IF($J170='5.2.1'!$I162,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core water services",null,"$'000",null,null,null,null,{"$f":"SUM(F171:I171)","v":0},{"$f":"IF($J171='5.2.1'!$I163,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",null,null,null,null,{"$f":"SUM(F174:I174)","v":0},{"$f":"IF($J174='5.2.1'!$I166,\"OK\",\"check\")","v":"OK"}]
[null,null,"Trade waste",null,"$'000",null,null,null,null,{"$f":"SUM(F175:I175)","v":0},{"$f":"IF($J175='5.2.1'!$I167,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core wastewater services",null,null,null,null,null,null,{"$f":"SUM(F176:I176)","v":0},{"$f":"IF($J176='5.2.1'!$I168,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",null,null,null,null,{"$f":"SUM(F179:I179)","v":0},{"$f":"IF($J179='5.2.1'!$I171,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F170:F171)+SUM(F174:F176)+F179","v":0},{"$f":"SUM(G170:G171)+SUM(G174:G176)+G179","v":0},{"$f":"SUM(H170:H171)+SUM(H174:H176)+H179","v":0},{"$f":"SUM(I170:I171)+SUM(I174:I176)+I179","v":0},{"$f":"SUM(J170:J171)+SUM(J174:J176)+J179","v":0},{"$f":"IF($J181='5.2.1'!$I173,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F185:I185)","v":0},{"$f":"IF($J185='5.2.1'!$I177,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F186:I186)","v":0},{"$f":"IF($J186='5.2.1'!$I178,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F187:I187)","v":0},{"$f":"IF($J187='5.2.1'!$I179,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F190:I190)","v":0},{"$f":"IF($J190='5.2.1'!$I182,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F191:I191)","v":0},{"$f":"IF($J191='5.2.1'!$I183,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F192:I192)","v":0},{"$f":"IF($J192='5.2.1'!$I184,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F185:F187)+SUM(F190:F192)","v":0},{"$f":"SUM(G185:G187)+SUM(G190:G192)","v":0},{"$f":"SUM(H185:H187)+SUM(H190:H192)","v":0},{"$f":"SUM(I185:I187)+SUM(I190:I192)","v":0},{"$f":"SUM(J185:J187)+SUM(J190:J192)","v":0},{"$f":"IF($J194='5.2.1'!$I186,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F194+F181","v":0},{"$f":"G194+G181","v":0},{"$f":"H194+H181","v":0},{"$f":"I194+I181","v":0},{"$f":"J194+J181","v":0},{"$f":"IF($J196='5.2.1'!$I188,\"OK\",\"check\")","v":"OK"}]
[]
[null,null," "]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AD202","v":" "}]
[null,null," "]
[null,"Unallocated Revenue"]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",null,null,null,null,{"$f":"SUM(F208:I208)","v":0},{"$f":"IF($J208='5.2.1'!$I198,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core water services",null,"$'000",null,null,null,null,{"$f":"SUM(F209:I209)","v":0},{"$f":"IF($J209='5.2.1'!$I199,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",null,null,null,null,{"$f":"SUM(F212:I212)","v":0},{"$f":"IF($J212='5.2.1'!$I202,\"OK\",\"check\")","v":"OK"}]
[null,null,"Trade waste",null,"$'000",null,null,null,null,{"$f":"SUM(F213:I213)","v":0},{"$f":"IF($J213='5.2.1'!$I203,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core wastewater services",null,null,null,null,null,null,{"$f":"SUM(F214:I214)","v":0},{"$f":"IF($J214='5.2.1'!$I204,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",null,null,null,null,{"$f":"SUM(F217:I217)","v":0},{"$f":"IF($J217='5.2.1'!$I207,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F208:F209)+SUM(F212:F214)+F217","v":0},{"$f":"SUM(G208:G209)+SUM(G212:G214)+G217","v":0},{"$f":"SUM(H208:H209)+SUM(H212:H214)+H217","v":0},{"$f":"SUM(I208:I209)+SUM(I212:I214)+I217","v":0},{"$f":"SUM(J208:J209)+SUM(J212:J214)+J217","v":0},{"$f":"IF($J219='5.2.1'!$I209,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F223:I223)","v":0},{"$f":"IF($J223='5.2.1'!$I213,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F224:I224)","v":0},{"$f":"IF($J224='5.2.1'!$I214,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F225:I225)","v":0},{"$f":"IF($J225='5.2.1'!$I215,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F228:I228)","v":0},{"$f":"IF($J228='5.2.1'!$I218,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F229:I229)","v":0},{"$f":"IF($J229='5.2.1'!$I219,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F230:I230)","v":0},{"$f":"IF($J230='5.2.1'!$I220,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F223:F225)+SUM(F228:F230)","v":0},{"$f":"SUM(G223:G225)+SUM(G228:G230)","v":0},{"$f":"SUM(H223:H225)+SUM(H228:H230)","v":0},{"$f":"SUM(I223:I225)+SUM(I228:I230)","v":0},{"$f":"SUM(J223:J225)+SUM(J228:J230)","v":0},{"$f":"IF($J232='5.2.1'!$I222,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F232+F219","v":0},{"$f":"G232+G219","v":0},{"$f":"H232+H219","v":0},{"$f":"I232+I219","v":0},{"$f":"J232+J219","v":0},{"$f":"IF($J234='5.2.1'!$I224,\"OK\",\"check\")","v":"OK"}]
[]
[]
[null,null," "]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2012"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"}]
[null,null," "]
[null,"Total"]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",{"$f":"F208+F170+F132+F94+F56+F18","v":263948.36147512379},72331.524609188345,0,2218.7622878400002,338498.64837215212,{"$f":"IF($J246='5.2.1'!I234,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core water services",null,"$'000",263.99999999999994,61.404134399999997,0,0,325.40413439999992,{"$f":"IF($J247='5.2.1'!I235,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"F212+F174+F136+F98+F60+F22","v":222862.88971389981},62286.875990410597,0,0,285149.76570431038,{"$f":"IF($J250='5.2.1'!I238,\"OK\",\"check\")","v":"OK"}]
[null,null,"Trade waste",null,"$'000",0,5042.4117926000008,0,0,5042.4117926000008,{"$f":"IF($J251='5.2.1'!I239,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core wastewater services",null,"$'000",0,0,0,0,0,{"$f":"IF($J252='5.2.1'!I240,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"F217+F179+F141+F103+F65+F27","v":0},{"$f":"G217+G179+G141+G103+G65+G27","v":0},{"$f":"H217+H179+H141+H103+H65+H27","v":0},{"$f":"I217+I179+I141+I103+I65+I27","v":13369.725774999999},{"$f":"J217+J179+J141+J103+J65+J27","v":13369.725774999999},{"$f":"IF($J255='5.2.1'!I243,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F246:F247)+SUM(F250:F252)+F255","v":487075.25118902361},{"$f":"SUM(G246:G247)+SUM(G250:G252)+G255","v":139722.21652659896},{"$f":"SUM(H246:H247)+SUM(H250:H252)+H255","v":0},{"$f":"SUM(I246:I247)+SUM(I250:I252)+I255","v":15588.488062839999},{"$f":"SUM(J246:J247)+SUM(J250:J252)+J255","v":642385.95577846258},{"$f":"IF($J257='5.2.1'!I245,\"OK\",\"check\")","v":"check"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J257-'5.2.1'!I245","v":0}]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",{"$f":"F223+F185+F147+F109+F71+F33","v":0},0,0,0,0,{"$f":"IF($J261='5.2.1'!I249,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",0,0,0,-839.99999999999955,-839.99999999999955,{"$f":"IF($J262='5.2.1'!I250,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",0,0,0,0,0,{"$f":"IF($J263='5.2.1'!I251,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",{"$f":"F228+F190+F152+F114+F76+F38","v":0},0,0,0,0,{"$f":"IF($J266='5.2.1'!I254,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",0,0,0,0,0,{"$f":"IF($J267='5.2.1'!I255,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",0,0,0,71220.858467249971,71220.858467249971,{"$f":"IF($J268='5.2.1'!I256,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F261:F263)+SUM(F266:F268)","v":0},{"$f":"SUM(G261:G263)+SUM(G266:G268)","v":0},{"$f":"SUM(H261:H263)+SUM(H266:H268)","v":0},{"$f":"SUM(I261:I263)+SUM(I266:I268)","v":70380.858467249971},{"$f":"SUM(J261:J263)+SUM(J266:J268)","v":70380.858467249971},{"$f":"IF($J270='5.2.1'!I258,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F270+F257","v":487075.25118902361},{"$f":"G270+G257","v":139722.21652659896},{"$f":"H270+H257","v":0},{"$f":"I270+I257","v":85969.34653008997},{"$f":"J270+J257","v":712766.81424571259},{"$f":"IF($J272='5.2.1'!I260,\"OK\",\"check\")","v":"check"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J272-'5.2.1'!I260","v":0}]

{"sheet":"5.2.3","index":14,"n_rows":302,"n_cols":45,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Revenue Details for \",'Business Details'!$D$9,\" - Tariff Structures\")","v":"Revenue Details for Allconnex Water - Tariff Structures"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[]
[]
[null,null,null,"Geographic Area",null,"Service Category",null,"Customer Category",null,null,null,"Type",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,"Supporting"]
[null,null,"Parameter","(dropdown list)",null,"(dropdown list)",null,"(dropdown list)",null,"Tariff Description",null,"(dropdown list)",null,"Unit",null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"'5.1.1'!K13","v":2014},null,"Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AR14","v":" "}]
[]
[null,1,"Price","Gold Coast",null,"Drinking water",null,"Residential",null,"Fixed charge per property ($) - Residential water: Gold Coast",null,"Fixed",null,"$",null,152.32955965171928,159.18383878459028,192,198.91199999999995,203.88479999999993,208.98191999999992]
[null,null,"Quantity",{"$f":"D16","v":"Gold Coast"},null,{"$f":"F16","v":"Drinking water"},null,{"$f":"H16","v":"Residential"},null,{"$f":"J16","v":"Fixed charge per property ($) - Residential water: Gold Coast"},null,{"$f":"L16","v":"Fixed"},null,"Connections",null,208108,211943.62604645261,215710.15427083333,225508.31580000001,231583.63380000001,237658.95180000001]
[null,null,"Revenue",{"$f":"D16","v":"Gold Coast"},null,{"$f":"F16","v":"Drinking water"},null,{"$f":"H16","v":"Residential"},null,{"$f":"J16","v":"Fixed charge per property ($) - Residential water: Gold Coast"},null,{"$f":"L16","v":"Fixed"},null,"$'000",null,31700.999999999996,33738,41416.349620000001,44856.310112409592,47216.382860586229,49666.424052351438]
[null,{"$f":"B16+1","v":2},"Price","Logan",null,"Drinking water",null,"Residential",null,"Fixed charge per property ($) - Residential water: Logan A",null,"Fixed",null,"$",null,195.12166933081866,200.94033605894509,240,258.41692059627434,264.87734361118117,271.4992772014607]
[null,null,"Quantity",{"$f":"D19","v":"Logan"},null,{"$f":"F19","v":"Drinking water"},null,{"$f":"H19","v":"Residential"},null,{"$f":"J19","v":"Fixed charge per property ($) - Residential water: Logan A"},null,{"$f":"L19","v":"Fixed"},null,"Connections",null,86957,89032,93022.929873635789,96379.137799999982,99018.427799999976,101657.71779999998]
[null,null,"Revenue",{"$f":"D19","v":"Logan"},null,{"$f":"F19","v":"Drinking water"},null,{"$f":"H19","v":"Residential"},null,{"$f":"J19","v":"Fixed charge per property ($) - Residential water: Logan A"},null,{"$f":"L19","v":"Fixed"},null,"$'000",null,16967.195,17890.12,22325.503169672589,24905.999999999978,26227.73812421953,27599.996904650063]
[null,{"$f":"B19+1","v":3},"Price","Logan",null,"Drinking water",null,"Residential",null,"Fixed charge per property ($) - Residential water: Logan B",null,"Fixed",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D22","v":"Logan"},null,{"$f":"F22","v":"Drinking water"},null,{"$f":"H22","v":"Residential"},null,{"$f":"J22","v":"Fixed charge per property ($) - Residential water: Logan B"},null,{"$f":"L22","v":"Fixed"},null,"Connections",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D22","v":"Logan"},null,{"$f":"F22","v":"Drinking water"},null,{"$f":"H22","v":"Residential"},null,{"$f":"J22","v":"Fixed charge per property ($) - Residential water: Logan B"},null,{"$f":"L22","v":"Fixed"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B22+1","v":4},"Price","Logan",null,"Drinking water",null,"Residential",null,"Fixed charge per property ($) - Residential water: Logan C",null,"Fixed",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D25","v":"Logan"},null,{"$f":"F25","v":"Drinking water"},null,{"$f":"H25","v":"Residential"},null,{"$f":"J25","v":"Fixed charge per property ($) - Residential water: Logan C"},null,{"$f":"L25","v":"Fixed"},null,"Connections",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D25","v":"Logan"},null,{"$f":"F25","v":"Drinking water"},null,{"$f":"H25","v":"Residential"},null,{"$f":"J25","v":"Fixed charge per property ($) - Residential water: Logan C"},null,{"$f":"L25","v":"Fixed"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B25+1","v":5},"Price","Redland",null,"Drinking water",null,"Residential",null,"Fixed charge per property ($) - Residential water: Redland",null,"Fixed",null,"$",null,207.00000000000003,236.82301379285784,240.36,249.01296000000002,255.23828399999999,261.61924109999995]
[null,null,"Quantity",{"$f":"D28","v":"Redland"},null,{"$f":"F28","v":"Drinking water"},null,{"$f":"H28","v":"Residential"},null,{"$f":"J28","v":"Fixed charge per property ($) - Residential water: Redland"},null,{"$f":"L28","v":"Fixed"},null,"Connections",null,56372,56333,56332.673531369604,55860.752639999992,57208.20863999999,58555.664639999988]
[null,null,"Revenue",{"$f":"D28","v":"Redland"},null,{"$f":"F28","v":"Drinking water"},null,{"$f":"H28","v":"Residential"},null,{"$f":"J28","v":"Fixed charge per property ($) - Residential water: Redland"},null,{"$f":"L28","v":"Fixed"},null,"$'000",null,11669.004000000003,13340.950835993061,13540.12141,13910.051362714214,14601.725003987571,15319.288545222898]
[null,{"$f":"B28+1","v":6},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Residential",null,"Fixed charge per property ($) - Residential wastewater: Gold Coast",null,"Fixed",null,"$",null,493.20083353213118,546.72353236327137,656.4,680.0304000000001,697.03116,714.45693899999992]
[null,null,"Quantity",{"$f":"D31","v":"Gold Coast"},null,{"$f":"F31","v":"Waste-water via Sewer"},null,{"$f":"H31","v":"Residential"},null,{"$f":"J31","v":"Fixed charge per property ($) - Residential wastewater: Gold Coast"},null,{"$f":"L31","v":"Fixed"},null,"Connections",null,199152.13706466902,199300,204556.30298598416,204835.86665544452,210354.25751088909,215872.64836633363]
[null,null,"Revenue",{"$f":"D31","v":"Gold Coast"},null,{"$f":"F31","v":"Waste-water via Sewer"},null,{"$f":"H31","v":"Residential"},null,{"$f":"J31","v":"Fixed charge per property ($) - Residential wastewater: Gold Coast"},null,{"$f":"L31","v":"Fixed"},null,"$'000",null,98222,108961.99999999999,134270.75727999999,139294.61633604864,146623.47212375372,154231.71156563403]
[null,{"$f":"B31+1","v":7},"Price","Logan",null,"Waste-water via Sewer",null,"Residential",null,"Fixed charge per property ($) - Residential wastewater: Logan",null,"Fixed",null,"$",null,429.94289447634065,467.34645259936173,550.79999999999995,570.62879999999996,584.89451999999994,599.51688299999989]
[null,null,"Quantity",{"$f":"D34","v":"Logan"},null,{"$f":"F34","v":"Waste-water via Sewer"},null,{"$f":"H34","v":"Residential"},null,{"$f":"J34","v":"Fixed charge per property ($) - Residential wastewater: Logan"},null,{"$f":"L34","v":"Fixed"},null,"Connections",null,76618.9674796748,76883,81648.848677260801,86352.691756363536,88717.413012727091,91082.13426909066]
[null,null,"Revenue",{"$f":"D34","v":"Logan"},null,{"$f":"F34","v":"Waste-water via Sewer"},null,{"$f":"H34","v":"Residential"},null,{"$f":"J34","v":"Fixed charge per property ($) - Residential wastewater: Logan"},null,{"$f":"L34","v":"Fixed"},null,"$'000",null,32941.780650000001,35930.997315196728,44972.185851435243,49275.332873703614,51890.328699720762,54605.277233992703]
[null,{"$f":"B34+1","v":8},"Price","Redland",null,"Waste-water via Sewer",null,"Residential",null,"Fixed charge per property ($) - Residential wastewater: Redland",null,"Fixed",null,"$",null,635,650.05902017367316,696,721.05599999999993,739.08239999999989,757.55945999999983]
[null,null,"Quantity",{"$f":"D37","v":"Redland"},null,{"$f":"F37","v":"Waste-water via Sewer"},null,{"$f":"H37","v":"Residential"},null,{"$f":"J37","v":"Fixed charge per property ($) - Residential wastewater: Redland"},null,{"$f":"L37","v":"Fixed"},null,"Connections",null,47068.39,47944.877361555977,55075.457255747126,47559.330349026444,48706.54197805289,49853.753607079329]
[null,null,"Revenue",{"$f":"D37","v":"Redland"},null,{"$f":"F37","v":"Waste-water via Sewer"},null,{"$f":"H37","v":"Residential"},null,{"$f":"J37","v":"Fixed charge per property ($) - Residential wastewater: Redland"},null,{"$f":"L37","v":"Fixed"},null,"$'000",null,29888.427649999998,31167.000000000004,38332.518250000001,34292.940504147613,35998.14794084007,37767.182661552055]
[null,{"$f":"B37+1","v":9},"Price","Gold Coast",null,"Other Core Water Services",null,"Residential",null,"Fixed charge per property ($) - Residential recycled water: Gold Coast",null,"Fixed",null,"$"]
[null,null,"Quantity",{"$f":"D40","v":"Gold Coast"},null,{"$f":"F40","v":"Other Core Water Services"},null,{"$f":"H40","v":"Residential"},null,{"$f":"J40","v":"Fixed charge per property ($) - Residential recycled water: Gold Coast"},null,{"$f":"L40","v":"Fixed"},null,"Connections"]
[null,null,"Revenue",{"$f":"D40","v":"Gold Coast"},null,{"$f":"F40","v":"Other Core Water Services"},null,{"$f":"H40","v":"Residential"},null,{"$f":"J40","v":"Fixed charge per property ($) - Residential recycled water: Gold Coast"},null,{"$f":"L40","v":"Fixed"},null,"$'000"]
[null,{"$f":"B40+1","v":10},"Price","Logan",null,"Other Core Water Services",null,"Residential",null,"Fixed charge per property ($) - Residential recycled water: Logan",null,"Fixed",null,"$"]
[null,null,"Quantity",{"$f":"D43","v":"Logan"},null,{"$f":"F43","v":"Other Core Water Services"},null,{"$f":"H43","v":"Residential"},null,{"$f":"J43","v":"Fixed charge per property ($) - Residential recycled water: Logan"},null,{"$f":"L43","v":"Fixed"},null,"Connections"]
[null,null,"Revenue",{"$f":"D43","v":"Logan"},null,{"$f":"F43","v":"Other Core Water Services"},null,{"$f":"H43","v":"Residential"},null,{"$f":"J43","v":"Fixed charge per property ($) - Residential recycled water: Logan"},null,{"$f":"L43","v":"Fixed"},null,"$'000"]
[null,{"$f":"B43+1","v":11},"Price","Redland",null,"Other Core Water Services",null,"Residential",null,"Fixed charge per property ($) - Residential recycled water: Redland",null,"Fixed",null,"$"]
[null,null,"Quantity",{"$f":"D46","v":"Redland"},null,{"$f":"F46","v":"Other Core Water Services"},null,{"$f":"H46","v":"Residential"},null,{"$f":"J46","v":"Fixed charge per property ($) - Residential recycled water: Redland"},null,{"$f":"L46","v":"Fixed"},null,"Connections"]
[null,null,"Revenue",{"$f":"D46","v":"Redland"},null,{"$f":"F46","v":"Other Core Water Services"},null,{"$f":"H46","v":"Residential"},null,{"$f":"J46","v":"Fixed charge per property ($) - Residential recycled water: Redland"},null,{"$f":"L46","v":"Fixed"},null,"$'000"]
[null,{"$f":"B46+1","v":12},"Price","Gold Coast",null,"Drinking water",null,"Business",null,"Fixed charge per property ($) - Non-residential water: Gold Coast",null,"Fixed",null,"$",null,{"$f":"P51/P50*1000","v":686.98637882269759},{"$f":"Q51/Q50*1000","v":687.99044575350058},771.59000083290573,799.36724086289053,819.35142188446275,839.8352074315743]
[null,null,"Quantity",{"$f":"D49","v":"Gold Coast"},null,{"$f":"F49","v":"Drinking water"},null,{"$f":"H49","v":"Business"},null,{"$f":"J49","v":"Fixed charge per property ($) - Non-residential water: Gold Coast"},null,{"$f":"L49","v":"Fixed"},null,"Connections",null,15085.333333333334,15545.717213992262,16540.341368114481,16973.744199999986,17431.026199999989,17888.308199999989]
[null,null,"Revenue",{"$f":"D49","v":"Gold Coast"},null,{"$f":"F49","v":"Drinking water"},null,{"$f":"H49","v":"Business"},null,{"$f":"J49","v":"Fixed charge per property ($) - Non-residential water: Gold Coast"},null,{"$f":"L49","v":"Fixed"},null,"$'000",null,10363.418520000001,10695.304915612403,12762.362009999999,13568.255068266479,14282.136101875314,15023.231027746921]
[null,{"$f":"B49+1","v":13},"Price","Logan",null,"Drinking water",null,"Business",null,"Fixed charge per property ($) - Non-residential water: Logan",null,"Fixed",null,"$",null,201.60726819879994,212.04591828990482,944.69295676923366,978.70190321292637,1003.1694507932494,1028.2486870630805]
[null,null,"Quantity",{"$f":"D52","v":"Logan"},null,{"$f":"F52","v":"Drinking water"},null,{"$f":"H52","v":"Business"},null,{"$f":"J52","v":"Fixed charge per property ($) - Non-residential water: Logan"},null,{"$f":"L52","v":"Fixed"},null,"Connections",null,17666,17738,4766.9402508602152,5072.5862000000043,5211.4962000000041,5350.406200000004]
[null,null,"Revenue",{"$f":"D52","v":"Logan"},null,{"$f":"F52","v":"Drinking water"},null,{"$f":"H52","v":"Business"},null,{"$f":"J52","v":"Fixed charge per property ($) - Non-residential water: Logan"},null,{"$f":"L52","v":"Fixed"},null,"$'000",null,3561.5940000000001,3761.2704986263316,4503.2948803274094,4964.5497681516299,5228.0137807651108,5501.54815040417]
[null,{"$f":"B52+1","v":14},"Price","Redland",null,"Drinking water",null,"Business",null,"Fixed charge per property ($) - Non-residential water: Redland",null,"Fixed",null,"$",null,1311.88,1352.2759947447821,1060.7124449261705,1098.8980929435127,1126.3705452671004,1154.5298088987779]
[null,null,"Quantity",{"$f":"D55","v":"Redland"},null,{"$f":"F55","v":"Drinking water"},null,{"$f":"H55","v":"Business"},null,{"$f":"J55","v":"Fixed charge per property ($) - Non-residential water: Redland"},null,{"$f":"L55","v":"Fixed"},null,"Connections",null,1604,1628,2049.2450620312034,2327.5313600000018,2383.6753600000015,2439.8193600000018]
[null,null,"Revenue",{"$f":"D55","v":"Redland"},null,{"$f":"F55","v":"Drinking water"},null,{"$f":"H55","v":"Business"},null,{"$f":"J55","v":"Fixed charge per property ($) - Non-residential water: Redland"},null,{"$f":"L55","v":"Fixed"},null,"$'000",null,2104.2555200000002,2201.5053194445054,2173.6597399999996,2557.7197727702223,2684.9017149829533,2816.8441794483406]
[null,{"$f":"B55+1","v":15},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Business",null,"Fixed charge per property ($) - Non-residential wastewater: Gold Coast",null,"Fixed",null,"$",null,521.76352123993195,543.56642125920496,656.4,680.0304000000001,697.03116,714.45693899999992]
[null,null,"Quantity",{"$f":"D58","v":"Gold Coast"},null,{"$f":"F58","v":"Waste-water via Sewer"},null,{"$f":"H58","v":"Business"},null,{"$f":"J58","v":"Fixed charge per property ($) - Non-residential wastewater: Gold Coast"},null,{"$f":"L58","v":"Fixed"},null,"Connections",null,14347.49593495935,14785.681538940165,14801.686943936626,25316.792507976286,25998.840815952579,26680.889123928871]
[null,null,"Revenue",{"$f":"D58","v":"Gold Coast"},null,{"$f":"F58","v":"Waste-water via Sewer"},null,{"$f":"H58","v":"Business"},null,{"$f":"J58","v":"Fixed charge per property ($) - Non-residential wastewater: Gold Coast"},null,{"$f":"L58","v":"Fixed"},null,"$'000",null,7486,8037,9715.8273100000006,17216.188535916121,18122.002172598772,19062.346373280612]
[null,{"$f":"B58+1","v":16},"Price","Logan",null,"Waste-water via Sewer",null,"Business",null,"Fixed charge per property ($) - Non-residential wastewater: Logan",null,"Fixed",null,"$",null,785.66987405283635,1555.6821042084168,2229.4006942124215,2309.6591192040687,2367.4005971841702,2426.5856121137745]
[null,null,"Quantity",{"$f":"D61","v":"Logan"},null,{"$f":"F61","v":"Waste-water via Sewer"},null,{"$f":"H61","v":"Business"},null,{"$f":"J61","v":"Fixed charge per property ($) - Non-residential wastewater: Logan"},null,{"$f":"L61","v":"Fixed"},null,"Connections",null,4883,4990,4297.3078251189936,4544.8785134928221,4669.3375269856415,4793.79654047846]
[null,null,"Revenue",{"$f":"D61","v":"Logan"},null,{"$f":"F61","v":"Waste-water via Sewer"},null,{"$f":"H61","v":"Business"},null,{"$f":"J61","v":"Fixed charge per property ($) - Non-residential wastewater: Logan"},null,{"$f":"L61","v":"Fixed"},null,"$'000",null,3836.4259950000001,7762.8537000000006,9580.4210485647563,10497.120104363328,11054.192449840264,11632.557712525819]
[null,{"$f":"B61+1","v":17},"Price","Redland",null,"Waste-water via Sewer",null,"Business",null,"Fixed charge per property ($) - Non-residential wastewater: Redland",null,"Fixed",null,"$",null,2260.355,2319.1242300000004,1977.5,2048.69,2099.9072499999997,2152.4049312499997]
[null,null,"Quantity",{"$f":"D64","v":"Redland"},null,{"$f":"F64","v":"Waste-water via Sewer"},null,{"$f":"H64","v":"Business"},null,{"$f":"J64","v":"Fixed charge per property ($) - Non-residential wastewater: Redland"},null,{"$f":"L64","v":"Fixed"},null,"Connections",null,1772.63,1807.5569873889606,192.08162831858405,1981.6387645427703,2029.4392490855389,2077.2397336283075]
[null,null,"Revenue",{"$f":"D64","v":"Redland"},null,{"$f":"F64","v":"Waste-water via Sewer"},null,{"$f":"H64","v":"Business"},null,{"$f":"J64","v":"Fixed charge per property ($) - Non-residential wastewater: Redland"},null,{"$f":"L64","v":"Fixed"},null,"$'000",null,4006.7730836500004,4191.9492065595432,379.84141999999997,4059.7635205311281,4261.6341925892784,4471.0610460500047]
[null,{"$f":"B64+1","v":18},"Price","Gold Coast",null,"Other Core Water Services",null,"Business",null,"Fixed charge per property ($) - Non-residential recycled water: Gold Coast",null,"Fixed",null,"$"]
[null,null,"Quantity",{"$f":"D67","v":"Gold Coast"},null,{"$f":"F67","v":"Other Core Water Services"},null,{"$f":"H67","v":"Business"},null,{"$f":"J67","v":"Fixed charge per property ($) - Non-residential recycled water: Gold Coast"},null,{"$f":"L67","v":"Fixed"},null,"Connections"]
[null,null,"Revenue",{"$f":"D67","v":"Gold Coast"},null,{"$f":"F67","v":"Other Core Water Services"},null,{"$f":"H67","v":"Business"},null,{"$f":"J67","v":"Fixed charge per property ($) - Non-residential recycled water: Gold Coast"},null,{"$f":"L67","v":"Fixed"},null,"$'000"]
[null,{"$f":"B67+1","v":19},"Price","Logan",null,"Other Core Water Services",null,"Business",null,"Fixed charge per property ($) - Non-residential recycled water: Logan",null,"Fixed",null,"$"]
[null,null,"Quantity",{"$f":"D70","v":"Logan"},null,{"$f":"F70","v":"Other Core Water Services"},null,{"$f":"H70","v":"Business"},null,{"$f":"J70","v":"Fixed charge per property ($) - Non-residential recycled water: Logan"},null,{"$f":"L70","v":"Fixed"},null,"Connections"]
[null,null,"Revenue",{"$f":"D70","v":"Logan"},null,{"$f":"F70","v":"Other Core Water Services"},null,{"$f":"H70","v":"Business"},null,{"$f":"J70","v":"Fixed charge per property ($) - Non-residential recycled water: Logan"},null,{"$f":"L70","v":"Fixed"},null,"$'000"]
[null,{"$f":"B70+1","v":20},"Price","Redland",null,"Other Core Water Services",null,"Business",null,"Fixed charge per property ($) - Non-residential recycled water: Redland",null,"Fixed",null,"$"]
[null,null,"Quantity",{"$f":"D73","v":"Redland"},null,{"$f":"F73","v":"Other Core Water Services"},null,{"$f":"H73","v":"Business"},null,{"$f":"J73","v":"Fixed charge per property ($) - Non-residential recycled water: Redland"},null,{"$f":"L73","v":"Fixed"},null,"Connections"]
[null,null,"Revenue",{"$f":"D73","v":"Redland"},null,{"$f":"F73","v":"Other Core Water Services"},null,{"$f":"H73","v":"Business"},null,{"$f":"J73","v":"Fixed charge per property ($) - Non-residential recycled water: Redland"},null,{"$f":"L73","v":"Fixed"},null,"$'000"]
[null,{"$f":"B73+1","v":21},"Price","Gold Coast",null,"Trade Waste",null,"Business",null,"Fixed charge per property ($) - Non-residential trade waste: Gold Coast COD",null,"Fixed",null,"$"]
[null,null,"Quantity",{"$f":"D76","v":"Gold Coast"},null,{"$f":"F76","v":"Trade Waste"},null,{"$f":"H76","v":"Business"},null,{"$f":"J76","v":"Fixed charge per property ($) - Non-residential trade waste: Gold Coast COD"},null,{"$f":"L76","v":"Fixed"},null,"Properties"]
[null,null,"Revenue",{"$f":"D76","v":"Gold Coast"},null,{"$f":"F76","v":"Trade Waste"},null,{"$f":"H76","v":"Business"},null,{"$f":"J76","v":"Fixed charge per property ($) - Non-residential trade waste: Gold Coast COD"},null,{"$f":"L76","v":"Fixed"},null,"$'000"]
[null,{"$f":"B76+1","v":22},"Price","Gold Coast",null,"Trade Waste",null,"Business",null,"Fixed charge per property ($) - Non-residential trade waste: Gold Coast NVSS",null,"Fixed",null,"$"]
[null,null,"Quantity",{"$f":"D79","v":"Gold Coast"},null,{"$f":"F79","v":"Trade Waste"},null,{"$f":"H79","v":"Business"},null,{"$f":"J79","v":"Fixed charge per property ($) - Non-residential trade waste: Gold Coast NVSS"},null,{"$f":"L79","v":"Fixed"},null,"Properties"]
[null,null,"Revenue",{"$f":"D79","v":"Gold Coast"},null,{"$f":"F79","v":"Trade Waste"},null,{"$f":"H79","v":"Business"},null,{"$f":"J79","v":"Fixed charge per property ($) - Non-residential trade waste: Gold Coast NVSS"},null,{"$f":"L79","v":"Fixed"},null,"$'000"]
[null,{"$f":"B79+1","v":23},"Price","Gold Coast",null,"Trade Waste",null,"Business",null,"Fixed charge per property ($) - Non-residential trade waste: Gold Coast phosphorous",null,"Fixed",null,"$"]
[null,null,"Quantity",{"$f":"D82","v":"Gold Coast"},null,{"$f":"F82","v":"Trade Waste"},null,{"$f":"H82","v":"Business"},null,{"$f":"J82","v":"Fixed charge per property ($) - Non-residential trade waste: Gold Coast phosphorous"},null,{"$f":"L82","v":"Fixed"},null,"Properties"]
[null,null,"Revenue",{"$f":"D82","v":"Gold Coast"},null,{"$f":"F82","v":"Trade Waste"},null,{"$f":"H82","v":"Business"},null,{"$f":"J82","v":"Fixed charge per property ($) - Non-residential trade waste: Gold Coast phosphorous"},null,{"$f":"L82","v":"Fixed"},null,"$'000"]
[null,{"$f":"B82+1","v":24},"Price","Logan",null,"Trade Waste",null,"Business",null,"Fixed charge per property ($) - Non-residential trade waste: Logan",null,"Fixed",null,"$",null,null,null,520,538.71999999999991,552.18799999999987,565.99269999999979]
[null,null,"Quantity",{"$f":"D85","v":"Logan"},null,{"$f":"F85","v":"Trade Waste"},null,{"$f":"H85","v":"Business"},null,{"$f":"J85","v":"Fixed charge per property ($) - Non-residential trade waste: Logan"},null,{"$f":"L85","v":"Fixed"},null,"Properties",null,null,null,1467.720057692308,1663,1663,1663]
[null,null,"Revenue",{"$f":"D85","v":"Logan"},null,{"$f":"F85","v":"Trade Waste"},null,{"$f":"H85","v":"Business"},null,{"$f":"J85","v":"Fixed charge per property ($) - Non-residential trade waste: Logan"},null,{"$f":"L85","v":"Fixed"},null,"$'000",null,null,null,763.21443000000011,895.89135999999985,918.28864399999975,941.24586009999973]
[null,{"$f":"B85+1","v":25},"Price","Redland",null,"Trade Waste",null,"Business",null,"Fixed charge per property ($) - Non-residential trade waste: Redland",null,"Fixed",null,"$",null,null,null,348,360.52799999999996,369.54119999999995,378.77972999999992]
[null,null,"Quantity",{"$f":"D88","v":"Redland"},null,{"$f":"F88","v":"Trade Waste"},null,{"$f":"H88","v":"Business"},null,{"$f":"J88","v":"Fixed charge per property ($) - Non-residential trade waste: Redland"},null,{"$f":"L88","v":"Fixed"},null,"Properties",null,null,null,758.97284482758619,240,240,240]
[null,null,"Revenue",{"$f":"D88","v":"Redland"},null,{"$f":"F88","v":"Trade Waste"},null,{"$f":"H88","v":"Business"},null,{"$f":"J88","v":"Fixed charge per property ($) - Non-residential trade waste: Redland"},null,{"$f":"L88","v":"Fixed"},null,"$'000",null,null,null,264.12254999999999,86.526719999999983,88.689887999999996,90.907135199999971]
[null,{"$f":"B88+1","v":26},"Price","Gold Coast",null,"Other Core Water Services",null,"Other",null,"Fixed charge per property ($) - Standpipe water: Gold Coast",null,"Fixed",null,"$",null,null,null,38.39,39.772040000000004,40.766341000000004,41.785499524999999]
[null,null,"Quantity",{"$f":"D91","v":"Gold Coast"},null,{"$f":"F91","v":"Other Core Water Services"},null,{"$f":"H91","v":"Other"},null,{"$f":"J91","v":"Fixed charge per property ($) - Standpipe water: Gold Coast"},null,{"$f":"L91","v":"Fixed"},null,"Access connection",null,null,null,2765.6178692367807,396,396,396]
[null,null,"Revenue",{"$f":"D91","v":"Gold Coast"},null,{"$f":"F91","v":"Other Core Water Services"},null,{"$f":"H91","v":"Other"},null,{"$f":"J91","v":"Fixed charge per property ($) - Standpipe water: Gold Coast"},null,{"$f":"L91","v":"Fixed"},null,"$'000",null,null,null,106.17207000000001,15.749727840000002,16.143471036000001,16.547057811899997]
[null,{"$f":"B91+1","v":27},"Price","Logan",null,"Other Core Water Services",null,"Other",null,"Fixed charge per property ($) - Standpipe water: Logan",null,"Fixed",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D94","v":"Logan"},null,{"$f":"F94","v":"Other Core Water Services"},null,{"$f":"H94","v":"Other"},null,{"$f":"J94","v":"Fixed charge per property ($) - Standpipe water: Logan"},null,{"$f":"L94","v":"Fixed"},null,"Access connection",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D94","v":"Logan"},null,{"$f":"F94","v":"Other Core Water Services"},null,{"$f":"H94","v":"Other"},null,{"$f":"J94","v":"Fixed charge per property ($) - Standpipe water: Logan"},null,{"$f":"L94","v":"Fixed"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B94+1","v":28},"Price","Redland",null,"Other Core Water Services",null,"Other",null,"Fixed charge per property ($) - Standpipe water: Redland",null,"Fixed",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D97","v":"Redland"},null,{"$f":"F97","v":"Other Core Water Services"},null,{"$f":"H97","v":"Other"},null,{"$f":"J97","v":"Fixed charge per property ($) - Standpipe water: Redland"},null,{"$f":"L97","v":"Fixed"},null,"Access connection",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D97","v":"Redland"},null,{"$f":"F97","v":"Other Core Water Services"},null,{"$f":"H97","v":"Other"},null,{"$f":"J97","v":"Fixed charge per property ($) - Standpipe water: Redland"},null,{"$f":"L97","v":"Fixed"},null,"$'000",null,null,null,29.432459999999999,0,0,0]
[null,{"$f":"B97+1","v":29},"Price","Gold Coast",null,"Other Core Water Services",null,"Other",null,"Fixed charge per property ($) - Standpipe recycled water: Gold Coast",null,"Fixed",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D100","v":"Gold Coast"},null,{"$f":"F100","v":"Other Core Water Services"},null,{"$f":"H100","v":"Other"},null,{"$f":"J100","v":"Fixed charge per property ($) - Standpipe recycled water: Gold Coast"},null,{"$f":"L100","v":"Fixed"},null,"Access connection",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D100","v":"Gold Coast"},null,{"$f":"F100","v":"Other Core Water Services"},null,{"$f":"H100","v":"Other"},null,{"$f":"J100","v":"Fixed charge per property ($) - Standpipe recycled water: Gold Coast"},null,{"$f":"L100","v":"Fixed"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B100+1","v":30},"Price","Logan",null,"Other Core Water Services",null,"Other",null,"Fixed charge per property ($) - Standpipe recycled water: Logan",null,"Fixed",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D103","v":"Logan"},null,{"$f":"F103","v":"Other Core Water Services"},null,{"$f":"H103","v":"Other"},null,{"$f":"J103","v":"Fixed charge per property ($) - Standpipe recycled water: Logan"},null,{"$f":"L103","v":"Fixed"},null,"Access connection",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D103","v":"Logan"},null,{"$f":"F103","v":"Other Core Water Services"},null,{"$f":"H103","v":"Other"},null,{"$f":"J103","v":"Fixed charge per property ($) - Standpipe recycled water: Logan"},null,{"$f":"L103","v":"Fixed"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B103+1","v":31},"Price","Redland",null,"Other Core Water Services",null,"Other",null,"Fixed charge per property ($) - Standpipe recycled water: Redland",null,"Fixed",null,"$",null,null,null,426.42,441.77111999999994,452.8153979999999,464.13578294999985]
[null,null,"Quantity",{"$f":"D106","v":"Redland"},null,{"$f":"F106","v":"Other Core Water Services"},null,{"$f":"H106","v":"Other"},null,{"$f":"J106","v":"Fixed charge per property ($) - Standpipe recycled water: Redland"},null,{"$f":"L106","v":"Fixed"},null,"[please specify]",null,null,null,1,0,0,0]
[null,null,"Revenue",{"$f":"D106","v":"Redland"},null,{"$f":"F106","v":"Other Core Water Services"},null,{"$f":"H106","v":"Other"},null,{"$f":"J106","v":"Fixed charge per property ($) - Standpipe recycled water: Redland"},null,{"$f":"L106","v":"Fixed"},null,"Access connection",null,null,null,0.42642000000000002,0,0,0]
[null,{"$f":"B106+1","v":32},"Price","Gold Coast",null,"Drinking water",null,"Residential",null,"Charge per unit of volume ($) - Residential water: Gold Coast",null,"Variable",null,"$",null,{"$f":"P111/P110","v":2.1215776182881445},{"$f":"Q111/Q110","v":2.2403688943388516},2.68,2.9756212739233114,3.28,3.58]
[null,null,"Quantity",{"$f":"D109","v":"Gold Coast"},null,{"$f":"F109","v":"Drinking water"},null,{"$f":"H109","v":"Residential"},null,{"$f":"J109","v":"Charge per unit of volume ($) - Residential water: Gold Coast"},null,{"$f":"L109","v":"Variable"},null,"ML",null,30096,39144,35660.815779850745,38294.187838548387,39168.728456379999,40148.447168819992]
[null,null,"Revenue",{"$f":"D109","v":"Gold Coast"},null,{"$f":"F109","v":"Drinking water"},null,{"$f":"H109","v":"Residential"},null,{"$f":"J109","v":"Charge per unit of volume ($) - Residential water: Gold Coast"},null,{"$f":"L109","v":"Variable"},null,"$'000",null,63851,87697,95570.986290000001,113948.99999999993,128473.42933692639,143731.44086437556]
[null,{"$f":"B109+1","v":33},"Price","Logan",null,"Drinking water",null,"Residential",null,"Charge per unit of volume ($) - Residential water: Logan A",null,"Variable",null,"$",null,1.8031056069618356,2.25,2.7,3.0010606994781277,3.28,3.57]
[null,null,"Quantity",{"$f":"D112","v":"Logan"},null,{"$f":"F112","v":"Drinking water"},null,{"$f":"H112","v":"Residential"},null,{"$f":"J112","v":"Charge per unit of volume ($) - Residential water: Logan A"},null,{"$f":"L112","v":"Variable"},null,"ML",null,13650.504388077676,15487,13926.863341605764,15293.59269806882,15578.975551339447,15906.144177009168]
[null,null,"Revenue",{"$f":"D112","v":"Logan"},null,{"$f":"F112","v":"Drinking water"},null,{"$f":"H112","v":"Residential"},null,{"$f":"J112","v":"Charge per unit of volume ($) - Residential water: Logan A"},null,{"$f":"L112","v":"Variable"},null,"$'000",null,24613.300999999999,34845.75,37602.531022335563,45897,51099.039808393383,56784.934711922724]
[null,{"$f":"B112+1","v":34},"Price","Logan",null,"Drinking water",null,"Residential",null,"Charge per unit of volume ($) - Residential water: Logan B",null,"Variable",null,"$",null,null,null,2.7,2.7,3.28,3.57]
[null,null,"Quantity",{"$f":"D115","v":"Logan"},null,{"$f":"F115","v":"Drinking water"},null,{"$f":"H115","v":"Residential"},null,{"$f":"J115","v":"Charge per unit of volume ($) - Residential water: Logan B"},null,{"$f":"L115","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D115","v":"Logan"},null,{"$f":"F115","v":"Drinking water"},null,{"$f":"H115","v":"Residential"},null,{"$f":"J115","v":"Charge per unit of volume ($) - Residential water: Logan B"},null,{"$f":"L115","v":"Variable"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B115+1","v":35},"Price","Logan",null,"Drinking water",null,"Residential",null,"Charge per unit of volume ($) - Residential water: Logan C",null,"Variable",null,"$",null,null,null,2.7,2.7,3.28,3.57]
[null,null,"Quantity",{"$f":"D118","v":"Logan"},null,{"$f":"F118","v":"Drinking water"},null,{"$f":"H118","v":"Residential"},null,{"$f":"J118","v":"Charge per unit of volume ($) - Residential water: Logan C"},null,{"$f":"L118","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D118","v":"Logan"},null,{"$f":"F118","v":"Drinking water"},null,{"$f":"H118","v":"Residential"},null,{"$f":"J118","v":"Charge per unit of volume ($) - Residential water: Logan C"},null,{"$f":"L118","v":"Variable"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B118+1","v":36},"Price","Redland",null,"Drinking water",null,"Residential",null,"Charge per unit of volume ($) - Residential water: Redland",null,"Variable",null,"$",null,1.3707904337251722,1.7079312230271102,1.9332510713806139,2.1292378203537536,2.4439427393200819,2.7402765899614003]
[null,null,"Quantity",{"$f":"D121","v":"Redland"},null,{"$f":"F121","v":"Drinking water"},null,{"$f":"H121","v":"Residential"},null,{"$f":"J121","v":"Charge per unit of volume ($) - Residential water: Redland"},null,{"$f":"L121","v":"Variable"},null,"ML",null,9868,10016.868,8459.2460762590163,9594.982676292002,9740.8174164599968,9912.8679562899979]
[null,null,"Revenue",{"$f":"D121","v":"Redland"},null,{"$f":"F121","v":"Drinking water"},null,{"$f":"H121","v":"Residential"},null,{"$f":"J121","v":"Charge per unit of volume ($) - Residential water: Redland"},null,{"$f":"L121","v":"Variable"},null,"$'000",null,13526.96,17108.121614141124,16353.846539999999,20430.000000000007,23806.000000000007,27163.999999999993]
[null,{"$f":"B121+1","v":37},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Residential",null,"Charge per unit of volume ($) - Residential wastewater: Gold Coast",null,"Variable",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D124","v":"Gold Coast"},null,{"$f":"F124","v":"Waste-water via Sewer"},null,{"$f":"H124","v":"Residential"},null,{"$f":"J124","v":"Charge per unit of volume ($) - Residential wastewater: Gold Coast"},null,{"$f":"L124","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D124","v":"Gold Coast"},null,{"$f":"F124","v":"Waste-water via Sewer"},null,{"$f":"H124","v":"Residential"},null,{"$f":"J124","v":"Charge per unit of volume ($) - Residential wastewater: Gold Coast"},null,{"$f":"L124","v":"Variable"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B124+1","v":38},"Price","Logan",null,"Waste-water via Sewer",null,"Residential",null,"Charge per unit of volume ($) - Residential wastewater: Logan",null,"Variable",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D127","v":"Logan"},null,{"$f":"F127","v":"Waste-water via Sewer"},null,{"$f":"H127","v":"Residential"},null,{"$f":"J127","v":"Charge per unit of volume ($) - Residential wastewater: Logan"},null,{"$f":"L127","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D127","v":"Logan"},null,{"$f":"F127","v":"Waste-water via Sewer"},null,{"$f":"H127","v":"Residential"},null,{"$f":"J127","v":"Charge per unit of volume ($) - Residential wastewater: Logan"},null,{"$f":"L127","v":"Variable"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B127+1","v":39},"Price","Redland",null,"Waste-water via Sewer",null,"Residential",null,"Charge per unit of volume ($) - Residential wastewater: Redland",null,"Variable",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D130","v":"Redland"},null,{"$f":"F130","v":"Waste-water via Sewer"},null,{"$f":"H130","v":"Residential"},null,{"$f":"J130","v":"Charge per unit of volume ($) - Residential wastewater: Redland"},null,{"$f":"L130","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D130","v":"Redland"},null,{"$f":"F130","v":"Waste-water via Sewer"},null,{"$f":"H130","v":"Residential"},null,{"$f":"J130","v":"Charge per unit of volume ($) - Residential wastewater: Redland"},null,{"$f":"L130","v":"Variable"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B130+1","v":40},"Price","Gold Coast",null,"Other Core Water Services",null,"Residential",null,"Charge per unit of volume ($) - Residential recycled water: Gold Coast",null,"Variable",null,"$",null,null,null,1.6,2.1559644265869613,2.2098635372516355,2.2651101256829262]
[null,null,"Quantity",{"$f":"D133","v":"Gold Coast"},null,{"$f":"F133","v":"Other Core Water Services"},null,{"$f":"H133","v":"Residential"},null,{"$f":"J133","v":"Charge per unit of volume ($) - Residential recycled water: Gold Coast"},null,{"$f":"L133","v":"Variable"},null,"ML",null,null,null,140.19283124999998,122.45100000000001,122.45100000000001,122.45100000000001]
[null,null,"Revenue",{"$f":"D133","v":"Gold Coast"},null,{"$f":"F133","v":"Other Core Water Services"},null,{"$f":"H133","v":"Residential"},null,{"$f":"J133","v":"Charge per unit of volume ($) - Residential recycled water: Gold Coast"},null,{"$f":"L133","v":"Variable"},null,"$'000",null,0,0,224.30852999999999,264,270.60000000000002,277.36500000000001]
[null,{"$f":"B133+1","v":41},"Price","Logan",null,"Other Core Water Services",null,"Residential",null,"Charge per unit of volume ($) - Residential recycled water: Logan",null,"Variable",null,"$",null,null,null,1,1,1.0249999999999999,1.0506249999999999]
[null,null,"Quantity",{"$f":"D136","v":"Logan"},null,{"$f":"F136","v":"Other Core Water Services"},null,{"$f":"H136","v":"Residential"},null,{"$f":"J136","v":"Charge per unit of volume ($) - Residential recycled water: Logan"},null,{"$f":"L136","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D136","v":"Logan"},null,{"$f":"F136","v":"Other Core Water Services"},null,{"$f":"H136","v":"Residential"},null,{"$f":"J136","v":"Charge per unit of volume ($) - Residential recycled water: Logan"},null,{"$f":"L136","v":"Variable"},null,"$'000",null,0,0,0,0,0,0]
[null,{"$f":"B136+1","v":42},"Price","Redland",null,"Other Core Water Services",null,"Residential",null,"Charge per unit of volume ($) - Residential recycled water: Redland",null,"Variable",null,"$",null,null,null,1.59,1.59,1.6297499999999998,1.6704937499999997]
[null,null,"Quantity",{"$f":"D139","v":"Redland"},null,{"$f":"F139","v":"Other Core Water Services"},null,{"$f":"H139","v":"Residential"},null,{"$f":"J139","v":"Charge per unit of volume ($) - Residential recycled water: Redland"},null,{"$f":"L139","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D139","v":"Redland"},null,{"$f":"F139","v":"Other Core Water Services"},null,{"$f":"H139","v":"Residential"},null,{"$f":"J139","v":"Charge per unit of volume ($) - Residential recycled water: Redland"},null,{"$f":"L139","v":"Variable"},null,"$'000",null,6.5,4,0,0,0,0]
[null,{"$f":"B139+1","v":43},"Price","Gold Coast",null,"Drinking water",null,"Business",null,"Charge per unit of volume ($) - Non-residential water: Gold Coast",null,"Variable",null,"$",null,{"$f":"P144/P143","v":2.0005304554600327},{"$f":"Q144/Q143","v":2.3276497038358603},2.68,2.9756497894883385,3.28,3.58]
[null,null,"Quantity",{"$f":"D142","v":"Gold Coast"},null,{"$f":"F142","v":"Drinking water"},null,{"$f":"H142","v":"Business"},null,{"$f":"J142","v":"Charge per unit of volume ($) - Non-residential water: Gold Coast"},null,{"$f":"L142","v":"Variable"},null,"ML",null,10934,11210,9091.0810783582074,12029.977494816447,12320.317407694005,12643.526111541007]
[null,null,"Revenue",{"$f":"D142","v":"Gold Coast"},null,{"$f":"F142","v":"Drinking water"},null,{"$f":"H142","v":"Business"},null,{"$f":"J142","v":"Charge per unit of volume ($) - Non-residential water: Gold Coast"},null,{"$f":"L142","v":"Variable"},null,"$'000",null,21873.8,26092.953179999997,24364.097289999998,35797.000000000007,40410.641097236337,45263.823479316801]
[null,{"$f":"B142+1","v":44},"Price","Logan",null,"Drinking water",null,"Business",null,"Charge per unit of volume ($) - Non-residential water: Logan",null,"Variable",null,"$",null,{"$f":"P147/P146","v":1.856189043453774},{"$f":"Q147/Q146","v":2.5642254081677081},2.7,3.0007621372204363,3.28,3.57]
[null,null,"Quantity",{"$f":"D145","v":"Logan"},null,{"$f":"F145","v":"Drinking water"},null,{"$f":"H145","v":"Business"},null,{"$f":"J145","v":"Charge per unit of volume ($) - Non-residential water: Logan"},null,{"$f":"L145","v":"Variable"},null,"ML",null,3464.4633975613433,3477.4633975613433,3316.2666287646084,3642.0747464253768,3731.5874450560818,3831.0511675841226]
[null,null,"Revenue",{"$f":"D145","v":"Logan"},null,{"$f":"F145","v":"Drinking water"},null,{"$f":"H145","v":"Business"},null,{"$f":"J145","v":"Charge per unit of volume ($) - Non-residential water: Logan"},null,{"$f":"L145","v":"Variable"},null,"$'000",null,6430.6990000000014,8917,8953.9198976644439,10928.999999999993,12239.606819783947,13676.852668275316]
[null,{"$f":"B145+1","v":45},"Price","Redland",null,"Drinking water",null,"Business",null,"Charge per unit of volume ($) - Non-residential water: Redland",null,"Variable",null,"$",null,{"$f":"P150/P149","v":1.96},{"$f":"Q150/Q149","v":2.396303188123893},2.41,2.7323543557636745,3.03,3.34]
[null,null,"Quantity",{"$f":"D148","v":"Redland"},null,{"$f":"F148","v":"Drinking water"},null,{"$f":"H148","v":"Business"},null,{"$f":"J148","v":"Charge per unit of volume ($) - Non-residential water: Redland"},null,{"$f":"L148","v":"Variable"},null,"ML",null,1076,1076,1587.9385311203316,1652.4211036083163,1687.6565836996465,1727.4068755494702]
[null,null,"Revenue",{"$f":"D148","v":"Redland"},null,{"$f":"F148","v":"Drinking water"},null,{"$f":"H148","v":"Business"},null,{"$f":"J148","v":"Charge per unit of volume ($) - Non-residential water: Redland"},null,{"$f":"L148","v":"Variable"},null,"$'000",null,2108.96,2578.422230421309,3826.9318599999997,4515.0000000000009,5113.5994486099289,5769.53896433523]
[null,{"$f":"B148+1","v":46},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Business",null,"Charge per unit of volume ($) - Non-residential wastewater: Gold Coast",null,"Variable",null,"$",null,2.159282700421941,2.4291623578076527,4.04,4.1854400000000007,4.26,4.38]
[null,null,"Quantity",{"$f":"D151","v":"Gold Coast"},null,{"$f":"F151","v":"Waste-water via Sewer"},null,{"$f":"H151","v":"Business"},null,{"$f":"J151","v":"Charge per unit of volume ($) - Non-residential wastewater: Gold Coast"},null,{"$f":"L151","v":"Variable"},null,"ML",null,6636,6769,6478.6867128712865,7290.465000000002,7283.38,7276.2949999999992]
[null,null,"Revenue",{"$f":"D151","v":"Gold Coast"},null,{"$f":"F151","v":"Waste-water via Sewer"},null,{"$f":"H151","v":"Business"},null,{"$f":"J151","v":"Charge per unit of volume ($) - Non-residential wastewater: Gold Coast"},null,{"$f":"L151","v":"Variable"},null,"$'000",null,14329.000000000002,16443.000000000004,26173.894319999999,30513.803829600012,31027.198799999998,31870.172099999996]
[null,{"$f":"B151+1","v":47},"Price","Logan",null,"Waste-water via Sewer",null,"Business",null,"Charge per unit of volume ($) - Non-residential wastewater: Logan",null,"Variable",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D154","v":"Logan"},null,{"$f":"F154","v":"Waste-water via Sewer"},null,{"$f":"H154","v":"Business"},null,{"$f":"J154","v":"Charge per unit of volume ($) - Non-residential wastewater: Logan"},null,{"$f":"L154","v":"Variable"},null,"ML",null,null,null,0,17050.262863514923,17400.946288580977,18215.679867739189]
[null,null,"Revenue",{"$f":"D154","v":"Logan"},null,{"$f":"F154","v":"Waste-water via Sewer"},null,{"$f":"H154","v":"Business"},null,{"$f":"J154","v":"Charge per unit of volume ($) - Non-residential wastewater: Logan"},null,{"$f":"L154","v":"Variable"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B154+1","v":48},"Price","Redland",null,"Waste-water via Sewer",null,"Business",null,"Charge per unit of volume ($) - Non-residential wastewater: Redland",null,"Variable",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D157","v":"Redland"},null,{"$f":"F157","v":"Waste-water via Sewer"},null,{"$f":"H157","v":"Business"},null,{"$f":"J157","v":"Charge per unit of volume ($) - Non-residential wastewater: Redland"},null,{"$f":"L157","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D157","v":"Redland"},null,{"$f":"F157","v":"Waste-water via Sewer"},null,{"$f":"H157","v":"Business"},null,{"$f":"J157","v":"Charge per unit of volume ($) - Non-residential wastewater: Redland"},null,{"$f":"L157","v":"Variable"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B157+1","v":49},"Price","Gold Coast",null,"Other Core Water Services",null,"Business",null,"Charge per unit of volume ($) - Non-residential recycled water: Gold Coast",null,"Variable",null,"$",null,null,null,1.6,1.6576000000000002,1.6990399999999999,1.7415159999999998]
[null,null,"Quantity",{"$f":"D160","v":"Gold Coast"},null,{"$f":"F160","v":"Other Core Water Services"},null,{"$f":"H160","v":"Business"},null,{"$f":"J160","v":"Charge per unit of volume ($) - Non-residential recycled water: Gold Coast"},null,{"$f":"L160","v":"Variable"},null,"ML",null,null,null,25.04370625,37.043999999999997,37.008000000000003,36.971999999999994]
[null,null,"Revenue",{"$f":"D160","v":"Gold Coast"},null,{"$f":"F160","v":"Other Core Water Services"},null,{"$f":"H160","v":"Business"},null,{"$f":"J160","v":"Charge per unit of volume ($) - Non-residential recycled water: Gold Coast"},null,{"$f":"L160","v":"Variable"},null,"$'000",null,null,null,40.069929999999999,61.404134400000004,62.878072320000001,64.387329551999983]
[null,{"$f":"B160+1","v":50},"Price","Logan",null,"Other Core Water Services",null,"Business",null,"Charge per unit of volume ($) - Non-residential recycled water: Logan",null,"Variable",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D163","v":"Logan"},null,{"$f":"F163","v":"Other Core Water Services"},null,{"$f":"H163","v":"Business"},null,{"$f":"J163","v":"Charge per unit of volume ($) - Non-residential recycled water: Logan"},null,{"$f":"L163","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D163","v":"Logan"},null,{"$f":"F163","v":"Other Core Water Services"},null,{"$f":"H163","v":"Business"},null,{"$f":"J163","v":"Charge per unit of volume ($) - Non-residential recycled water: Logan"},null,{"$f":"L163","v":"Variable"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B163+1","v":51},"Price","Redland",null,"Other Core Water Services",null,"Business",null,"Charge per unit of volume ($) - Non-residential recycled water: Redland",null,"Variable",null,"$",null,null,null,1.59,1.64724,1.6884209999999997,1.7306315249999995]
[null,null,"Quantity",{"$f":"D166","v":"Redland"},null,{"$f":"F166","v":"Other Core Water Services"},null,{"$f":"H166","v":"Business"},null,{"$f":"J166","v":"Charge per unit of volume ($) - Non-residential recycled water: Redland"},null,{"$f":"L166","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D166","v":"Redland"},null,{"$f":"F166","v":"Other Core Water Services"},null,{"$f":"H166","v":"Business"},null,{"$f":"J166","v":"Charge per unit of volume ($) - Non-residential recycled water: Redland"},null,{"$f":"L166","v":"Variable"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B166+1","v":52},"Price","Gold Coast",null,"Trade Waste",null,"Business",null,"Charge per unit of volume ($) - Non-residential trade waste: Gold Coast COD",null,"Variable",null,"$",null,null,null,1.45,1.5022,1.539755,1.5782488749999997,null,"2008-09 to 2010-11 TW charges are captured as one line item only for GC - apportioned according to forecast distribution across three products"]
[null,null,"Quantity",{"$f":"D169","v":"Gold Coast"},null,{"$f":"F169","v":"Trade Waste"},null,{"$f":"H169","v":"Business"},null,{"$f":"J169","v":"Charge per unit of volume ($) - Non-residential trade waste: Gold Coast COD"},null,{"$f":"L169","v":"Variable"},null,"KG",null,null,null,944.78019298190441,226.80000000000004,226.80000000000004,226.80000000000004]
[null,null,"Revenue",{"$f":"D169","v":"Gold Coast"},null,{"$f":"F169","v":"Trade Waste"},null,{"$f":"H169","v":"Business"},null,{"$f":"J169","v":"Charge per unit of volume ($) - Non-residential trade waste: Gold Coast COD"},null,{"$f":"L169","v":"Variable"},null,"$'000",null,6269.7503420880084,7163.0775059994139,1369.9312798237613,340.69896000000006,349.21643400000005,357.94684484999999]
[null,{"$f":"B169+1","v":53},"Price","Gold Coast",null,"Trade Waste",null,"Business",null,"Charge per unit of volume ($) - Non-residential trade waste: Gold Coast NVSS",null,"Variable",null,"$",null,null,null,0.94,0.97384000000000004,0.99818599999999991,1.0231406499999998]
[null,null,"Quantity",{"$f":"D172","v":"Gold Coast"},null,{"$f":"F172","v":"Trade Waste"},null,{"$f":"H172","v":"Business"},null,{"$f":"J172","v":"Charge per unit of volume ($) - Non-residential trade waste: Gold Coast NVSS"},null,{"$f":"L172","v":"Variable"},null,"KG",null,null,null,31.892580059389147,7.6559999999999997,7.6559999999999997,7.6559999999999997]
[null,null,"Revenue",{"$f":"D172","v":"Gold Coast"},null,{"$f":"F172","v":"Trade Waste"},null,{"$f":"H172","v":"Business"},null,{"$f":"J172","v":"Charge per unit of volume ($) - Non-residential trade waste: Gold Coast NVSS"},null,{"$f":"L172","v":"Variable"},null,"$'000",null,137.20469531680422,156.75390775033637,29.979025255825796,7.45571904,7.6421120159999987,7.8331648163999983]
[null,{"$f":"B172+1","v":54},"Price","Gold Coast",null,"Trade Waste",null,"Business",null,"Charge per unit of volume ($) - Non-residential trade waste: Gold Coast phosphorous",null,"Variable",null,"$",null,null,null,10.41,10.78476,11.054378999999999,11.330738474999999]
[null,null,"Quantity",{"$f":"D175","v":"Gold Coast"},null,{"$f":"F175","v":"Trade Waste"},null,{"$f":"H175","v":"Business"},null,{"$f":"J175","v":"Charge per unit of volume ($) - Non-residential trade waste: Gold Coast phosphorous"},null,{"$f":"L175","v":"Variable"},null,"KG",null,null,null,{"$f":"IF(OR(R177=0,R175=0),0,R177/R175)","v":4.4489649299147871},1.0679999999999998,1.0679999999999998,1.0679999999999998]
[null,null,"Revenue",{"$f":"D175","v":"Gold Coast"},null,{"$f":"F175","v":"Trade Waste"},null,{"$f":"H175","v":"Business"},null,{"$f":"J175","v":"Charge per unit of volume ($) - Non-residential trade waste: Gold Coast phosphorous"},null,{"$f":"L175","v":"Variable"},null,"$'000",null,211.96354659518767,242.16455677917884,46.31372492041293,11.518123679999999,11.806076771999997,12.101228691299998]
[null,{"$f":"B175+1","v":55},"Price","Logan",null,"Trade Waste",null,"Business",null,"Charge per unit of volume ($) - Non-residential trade waste: Logan",null,"Variable",null,"$",null,null,null,2362.9859200000001,204.00445109333333,209.10456237066666,214.3321764299333]
[null,null,"Quantity",{"$f":"D178","v":"Logan"},null,{"$f":"F178","v":"Trade Waste"},null,{"$f":"H178","v":"Business"},null,{"$f":"J178","v":"Charge per unit of volume ($) - Non-residential trade waste: Logan"},null,{"$f":"L178","v":"Variable"},null,"KG",null,null,null,1.0641965526396364,12,12,12]
[null,null,"Revenue",{"$f":"D178","v":"Logan"},null,{"$f":"F178","v":"Trade Waste"},null,{"$f":"H178","v":"Business"},null,{"$f":"J178","v":"Charge per unit of volume ($) - Non-residential trade waste: Logan"},null,{"$f":"L178","v":"Variable"},null,"$'000",null,2280,2480,2514.68147,2448.0534131200002,2509.2547484480001,2571.9861171591997]
[null,{"$f":"B178+1","v":56},"Price","Redland",null,"Trade Waste",null,"Business",null,"Charge per unit of volume ($) - Non-residential trade waste: Redland",null,"Variable",null,"$",null,null,null,1208.7524099999998,104.35562473,106.96451534824999,109.63862823195623]
[null,null,"Quantity",{"$f":"D181","v":"Redland"},null,{"$f":"F181","v":"Trade Waste"},null,{"$f":"H181","v":"Business"},null,{"$f":"J181","v":"Charge per unit of volume ($) - Non-residential trade waste: Redland"},null,{"$f":"L181","v":"Variable"},null,"KG",null,null,null,0.84460753215788842,12,12,12]
[null,null,"Revenue",{"$f":"D181","v":"Redland"},null,{"$f":"F181","v":"Trade Waste"},null,{"$f":"H181","v":"Business"},null,{"$f":"J181","v":"Charge per unit of volume ($) - Non-residential trade waste: Redland"},null,{"$f":"L181","v":"Variable"},null,"$'000",null,1153.9885988999999,1430,1020.92139,1252.2674967600001,1283.574184179,1315.6635387834749]
[null,{"$f":"B181+1","v":57},"Price","Gold Coast",null,"Other Core Water Services",null,"Other",null,"Charge per unit of volume ($) - Standpipe water: Gold Coast",null,"Variable",null,"$",null,null,null,3.33,3.4498800000000003,3.536127,3.6245301749999994]
[null,null,"Quantity",{"$f":"D184","v":"Gold Coast"},null,{"$f":"F184","v":"Other Core Water Services"},null,{"$f":"H184","v":"Other"},null,{"$f":"J184","v":"Charge per unit of volume ($) - Standpipe water: Gold Coast"},null,{"$f":"L184","v":"Variable"},null,"ML",null,null,null,133.07785285285286,426.99999999999994,426.99999999999994,426.99999999999994]
[null,null,"Revenue",{"$f":"D184","v":"Gold Coast"},null,{"$f":"F184","v":"Other Core Water Services"},null,{"$f":"H184","v":"Other"},null,{"$f":"J184","v":"Charge per unit of volume ($) - Standpipe water: Gold Coast"},null,{"$f":"L184","v":"Variable"},null,"$'000",null,null,null,443.14924999999999,1473.0987599999999,1509.9262289999999,1547.6743847249995]
[null,{"$f":"B184+1","v":58},"Price","Logan",null,"Other Core Water Services",null,"Other",null,"Charge per unit of volume ($) - Standpipe water: Logan",null,"Variable",null,"$",null,null,null,4.4000000000000004,4.5584000000000007,4.6723600000000003,4.7891690000000002]
[null,null,"Quantity",{"$f":"D187","v":"Logan"},null,{"$f":"F187","v":"Other Core Water Services"},null,{"$f":"H187","v":"Other"},null,{"$f":"J187","v":"Charge per unit of volume ($) - Standpipe water: Logan"},null,{"$f":"L187","v":"Variable"},null,"ML",null,null,null,68.188375000000008,129.99999999999997,129.99999999999997,129.99999999999997]
[null,null,"Revenue",{"$f":"D187","v":"Logan"},null,{"$f":"F187","v":"Other Core Water Services"},null,{"$f":"H187","v":"Other"},null,{"$f":"J187","v":"Charge per unit of volume ($) - Standpipe water: Logan"},null,{"$f":"L187","v":"Variable"},null,"$'000",null,null,null,300.02885000000003,592.59199999999998,607.40679999999986,622.59196999999995]
[null,{"$f":"B187+1","v":59},"Price","Redland",null,"Other Core Water Services",null,"Other",null,"Charge per unit of volume ($) - Standpipe water: Redland",null,"Variable",null,"$",null,null,null,2.41,2.4967600000000001,2.5591789999999999,2.6231584749999999]
[null,null,"Quantity",{"$f":"D190","v":"Redland"},null,{"$f":"F190","v":"Other Core Water Services"},null,{"$f":"H190","v":"Other"},null,{"$f":"J190","v":"Charge per unit of volume ($) - Standpipe water: Redland"},null,{"$f":"L190","v":"Variable"},null,"ML",null,null,null,5.9599585062240665,55.000000000000007,55.000000000000007,55.000000000000007]
[null,null,"Revenue",{"$f":"D190","v":"Redland"},null,{"$f":"F190","v":"Other Core Water Services"},null,{"$f":"H190","v":"Other"},null,{"$f":"J190","v":"Charge per unit of volume ($) - Standpipe water: Redland"},null,{"$f":"L190","v":"Variable"},null,"$'000",null,null,null,14.3635,137.32180000000002,140.75484500000002,144.27371612500002]
[null,{"$f":"B190+1","v":60},"Price","Gold Coast",null,"Other Core Water Services",null,"Other",null,"Charge per unit of volume ($) - Standpipe recycled water: Gold Coast",null,"Variable",null,"$",null,null,null,1.6,1.6576000000000002,1.6990399999999999,1.7415159999999998]
[null,null,"Quantity",{"$f":"D193","v":"Gold Coast"},null,{"$f":"F193","v":"Other Core Water Services"},null,{"$f":"H193","v":"Other"},null,{"$f":"J193","v":"Charge per unit of volume ($) - Standpipe recycled water: Gold Coast"},null,{"$f":"L193","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D193","v":"Gold Coast"},null,{"$f":"F193","v":"Other Core Water Services"},null,{"$f":"H193","v":"Other"},null,{"$f":"J193","v":"Charge per unit of volume ($) - Standpipe recycled water: Gold Coast"},null,{"$f":"L193","v":"Variable"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B193+1","v":61},"Price","Logan",null,"Other Core Water Services",null,"Other",null,"Charge per unit of volume ($) - Standpipe recycled water: Logan",null,"Variable",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D196","v":"Logan"},null,{"$f":"F196","v":"Other Core Water Services"},null,{"$f":"H196","v":"Other"},null,{"$f":"J196","v":"Charge per unit of volume ($) - Standpipe recycled water: Logan"},null,{"$f":"L196","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D196","v":"Logan"},null,{"$f":"F196","v":"Other Core Water Services"},null,{"$f":"H196","v":"Other"},null,{"$f":"J196","v":"Charge per unit of volume ($) - Standpipe recycled water: Logan"},null,{"$f":"L196","v":"Variable"},null,"$'000",null,null,null,0,0,0,0]
[null,{"$f":"B196+1","v":62},"Price","Redland",null,"Other Core Water Services",null,"Other",null,"Charge per unit of volume ($) - Standpipe recycled water: Redland",null,"Variable",null,"$",null,null,null,0,0,0,0]
[null,null,"Quantity",{"$f":"D199","v":"Redland"},null,{"$f":"F199","v":"Other Core Water Services"},null,{"$f":"H199","v":"Other"},null,{"$f":"J199","v":"Charge per unit of volume ($) - Standpipe recycled water: Redland"},null,{"$f":"L199","v":"Variable"},null,"ML",null,null,null,0,0,0,0]
[null,null,"Revenue",{"$f":"D199","v":"Redland"},null,{"$f":"F199","v":"Other Core Water Services"},null,{"$f":"H199","v":"Other"},null,{"$f":"J199","v":"Charge per unit of volume ($) - Standpipe recycled water: Redland"},null,{"$f":"L199","v":"Variable"},null,"$'000",null,null,null,3.7409999999999999E-2,0,0,0]
[null,{"$f":"B199+1","v":63},"Price","Gold Coast",null,"Aggregate Non-regulated Services",null,"Business",null,"Gold Coast Contributed assets",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D202","v":"Gold Coast"},null,{"$f":"F202","v":"Aggregate Non-regulated Services"},null,{"$f":"H202","v":"Business"},null,{"$f":"J202","v":"Gold Coast Contributed assets"},null,{"$f":"L202","v":0}]
[null,null,"Revenue",{"$f":"D202","v":"Gold Coast"},null,{"$f":"F202","v":"Aggregate Non-regulated Services"},null,{"$f":"H202","v":"Business"},null,{"$f":"J202","v":"Gold Coast Contributed assets"},null,{"$f":"L202","v":0},null,"$'000",null,{"$f":"'5.7.1'!F17+'5.7.1'!F37","v":29162.884160000001},{"$f":"'5.7.1'!G17+'5.7.1'!G37","v":31232.601780000001},21369.026000000002,18799.999999999971,19270,19751.717977846798]
[null,{"$f":"B202+1","v":64},"Price","Gold Coast",null,"Aggregate Non-regulated Services",null,"Business",null,"Gold Coast Developer contributions",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D205","v":"Gold Coast"},null,{"$f":"F205","v":"Aggregate Non-regulated Services"},null,{"$f":"H205","v":"Business"},null,{"$f":"J205","v":"Gold Coast Developer contributions"},null,{"$f":"L205","v":0}]
[null,null,"Revenue",{"$f":"D205","v":"Gold Coast"},null,{"$f":"F205","v":"Aggregate Non-regulated Services"},null,{"$f":"H205","v":"Business"},null,{"$f":"J205","v":"Gold Coast Developer contributions"},null,{"$f":"L205","v":0},null,"$'000",null,{"$f":"SUM('5.7.1'!F18,'5.7.1'!F38)","v":30213.6749184},{"$f":"SUM('5.7.1'!G18,'5.7.1'!G38)","v":24715.032999999999},32836.644229999998,28500,29212.5,29942.763955778388]
[null,{"$f":"B205+1","v":65},"Price","Gold Coast",null,"Aggregate Non-regulated Services",null,"Other",null,"Gold Coast Other capital revenue/(loss)",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D208","v":"Gold Coast"},null,{"$f":"F208","v":"Aggregate Non-regulated Services"},null,{"$f":"H208","v":"Other"},null,{"$f":"J208","v":"Gold Coast Other capital revenue/(loss)"},null,{"$f":"L208","v":0}]
[null,null,"Revenue",{"$f":"D208","v":"Gold Coast"},null,{"$f":"F208","v":"Aggregate Non-regulated Services"},null,{"$f":"H208","v":"Other"},null,{"$f":"J208","v":"Gold Coast Other capital revenue/(loss)"},null,{"$f":"L208","v":0},null,"$'000",null,{"$f":"'5.2.1'!F39+'5.2.1'!F34","v":86101},{"$f":"'5.2.1'!G39+'5.2.1'!G34","v":0},-65.866040000000041,1200,1230,1260.7479560327743]
[null,{"$f":"B208+1","v":66},"Price","Gold Coast",null,"Aggregate Non-regulated Services",null,"Other",null,"Gold Coast Other operating income",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D211","v":"Gold Coast"},null,{"$f":"F211","v":"Aggregate Non-regulated Services"},null,{"$f":"H211","v":"Other"},null,{"$f":"J211","v":"Gold Coast Other operating income"},null,{"$f":"L211","v":0}]
[null,null,"Revenue",{"$f":"D211","v":"Gold Coast"},null,{"$f":"F211","v":"Aggregate Non-regulated Services"},null,{"$f":"H211","v":"Other"},null,{"$f":"J211","v":"Gold Coast Other operating income"},null,{"$f":"L211","v":0},null,"$'000",null,{"$f":"SUM('5.2.1'!F27,'5.2.1'!F33,'5.2.1'!F38)","v":22494.468000000001},{"$f":"SUM('5.2.1'!G27,'5.2.1'!G33,'5.2.1'!G38)","v":21301.1},9963.5681999999979,6971.2000000000007,7145.4800000000005,7324.1051259130636]
[null,{"$f":"B211+1","v":67},"Price","Logan",null,"Aggregate Non-regulated Services",null,"Business",null,"Logan Contributed assets",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D214","v":"Logan"},null,{"$f":"F214","v":"Aggregate Non-regulated Services"},null,{"$f":"H214","v":"Business"},null,{"$f":"J214","v":"Logan Contributed assets"},null,{"$f":"L214","v":0}]
[null,null,"Revenue",{"$f":"D214","v":"Logan"},null,{"$f":"F214","v":"Aggregate Non-regulated Services"},null,{"$f":"H214","v":"Business"},null,{"$f":"J214","v":"Logan Contributed assets"},null,{"$f":"L214","v":0},null,"$'000",null,{"$f":"SUM('5.7.1'!F75,'5.7.1'!F95)","v":2723},{"$f":"SUM('5.7.1'!G75,'5.7.1'!G95)","v":27022.017179999999},7544.26,9199.9999999999982,9430,9665.734329584604]
[null,{"$f":"B214+1","v":68},"Price","Logan",null,"Aggregate Non-regulated Services",null,"Business",null,"Logan Developer contributions",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D217","v":"Logan"},null,{"$f":"F217","v":"Aggregate Non-regulated Services"},null,{"$f":"H217","v":"Business"},null,{"$f":"J217","v":"Logan Developer contributions"},null,{"$f":"L217","v":0}]
[null,null,"Revenue",{"$f":"D217","v":"Logan"},null,{"$f":"F217","v":"Aggregate Non-regulated Services"},null,{"$f":"H217","v":"Business"},null,{"$f":"J217","v":"Logan Developer contributions"},null,{"$f":"L217","v":0},null,"$'000",null,{"$f":"SUM('5.7.1'!F76,'5.7.1'!F96)","v":5384},{"$f":"SUM('5.7.1'!G76,'5.7.1'!G96)","v":16349},9731.4272000000001,7999.9999999999991,8200,8404.9863735518284]
[null,{"$f":"B217+1","v":69},"Price","Logan",null,"Aggregate Non-regulated Services",null,"Other",null,"Logan Other capital revenue/(loss)",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D220","v":"Logan"},null,{"$f":"F220","v":"Aggregate Non-regulated Services"},null,{"$f":"H220","v":"Other"},null,{"$f":"J220","v":"Logan Other capital revenue/(loss)"},null,{"$f":"L220","v":0}]
[null,null,"Revenue",{"$f":"D220","v":"Logan"},null,{"$f":"F220","v":"Aggregate Non-regulated Services"},null,{"$f":"H220","v":"Other"},null,{"$f":"J220","v":"Logan Other capital revenue/(loss)"},null,{"$f":"L220","v":0},null,"$'000",null,{"$f":"SUM('5.2.1'!F70+'5.2.1'!F75)","v":-4704},{"$f":"SUM('5.2.1'!G70+'5.2.1'!G75)","v":-1060},50,-2039.9999999999995,-2090.9999999999995,-2143.2715252557164]
[null,{"$f":"B220+1","v":70},"Price","Logan",null,"Aggregate Non-regulated Services",null,"Other",null,"Logan Other operating income",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D223","v":"Logan"},null,{"$f":"F223","v":"Aggregate Non-regulated Services"},null,{"$f":"H223","v":"Other"},null,{"$f":"J223","v":"Logan Other operating income"},null,{"$f":"L223","v":0}]
[null,null,"Revenue",{"$f":"D223","v":"Logan"},null,{"$f":"F223","v":"Aggregate Non-regulated Services"},null,{"$f":"H223","v":"Other"},null,{"$f":"J223","v":"Logan Other operating income"},null,{"$f":"L223","v":0},null,"$'000",null,{"$f":"SUM('5.2.1'!F63,'5.2.1'!F69,'5.2.1'!F74)","v":7793},{"$f":"SUM('5.2.1'!G63,'5.2.1'!G69,'5.2.1'!G74)","v":4681},4506.4204400000017,3891.9999999999991,3989.2999999999997,4089.0258707329644]
[null,{"$f":"B223+1","v":71},"Price","Redland",null,"Aggregate Non-regulated Services",null,"Business",null,"Redland Contributed assets",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D226","v":"Redland"},null,{"$f":"F226","v":"Aggregate Non-regulated Services"},null,{"$f":"H226","v":"Business"},null,{"$f":"J226","v":"Redland Contributed assets"},null,{"$f":"L226","v":0}]
[null,null,"Revenue",{"$f":"D226","v":"Redland"},null,{"$f":"F226","v":"Aggregate Non-regulated Services"},null,{"$f":"H226","v":"Business"},null,{"$f":"J226","v":"Redland Contributed assets"},null,{"$f":"L226","v":0},null,"$'000",null,{"$f":"SUM('5.7.1'!F133,'5.7.1'!F153)","v":1587.3490000000002},{"$f":"SUM('5.7.1'!G133,'5.7.1'!G153)","v":15361.4},3699.9018000000001,3766.875,3861.046875,3957.5666307341307]
[null,{"$f":"B226+1","v":72},"Price","Redland",null,"Aggregate Non-regulated Services",null,"Business",null,"Redland Developer contributions",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D229","v":"Redland"},null,{"$f":"F229","v":"Aggregate Non-regulated Services"},null,{"$f":"H229","v":"Business"},null,{"$f":"J229","v":"Redland Developer contributions"},null,{"$f":"L229","v":0}]
[null,null,"Revenue",{"$f":"D229","v":"Redland"},null,{"$f":"F229","v":"Aggregate Non-regulated Services"},null,{"$f":"H229","v":"Business"},null,{"$f":"J229","v":"Redland Developer contributions"},null,{"$f":"L229","v":0},null,"$'000",null,{"$f":"SUM('5.7.1'!F134,'5.7.1'!F154)","v":3918.3130000000001},{"$f":"SUM('5.7.1'!G134,'5.7.1'!G154)","v":3659.6},2439.3485599999999,2953.983467250001,3027.8330539312497,3103.5238487417041]
[null,{"$f":"B229+1","v":73},"Price","Redland",null,"Aggregate Non-regulated Services",null,"Other",null,"Redland Other capital revenue/(loss)",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D232","v":"Redland"},null,{"$f":"F232","v":"Aggregate Non-regulated Services"},null,{"$f":"H232","v":"Other"},null,{"$f":"J232","v":"Redland Other capital revenue/(loss)"},null,{"$f":"L232","v":0}]
[null,null,"Revenue",{"$f":"D232","v":"Redland"},null,{"$f":"F232","v":"Aggregate Non-regulated Services"},null,{"$f":"H232","v":"Other"},null,{"$f":"J232","v":"Redland Other capital revenue/(loss)"},null,{"$f":"L232","v":0},null,"$'000",null,{"$f":"SUM('5.2.1'!F106,'5.2.1'!F111)","v":-1425.8710000000001},{"$f":"SUM('5.2.1'!G106,'5.2.1'!G111)","v":0},0,0,0,0]
[null,{"$f":"B232+1","v":74},"Price","Redland",null,"Aggregate Non-regulated Services",null,"Other",null,"Redland Other operating income",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D235","v":"Redland"},null,{"$f":"F235","v":"Aggregate Non-regulated Services"},null,{"$f":"H235","v":"Other"},null,{"$f":"J235","v":"Redland Other operating income"},null,{"$f":"L235","v":0}]
[null,null,"Revenue",{"$f":"D235","v":"Redland"},null,{"$f":"F235","v":"Aggregate Non-regulated Services"},null,{"$f":"H235","v":"Other"},null,{"$f":"J235","v":"Redland Other operating income"},null,{"$f":"L235","v":0},null,"$'000",null,{"$f":"SUM('5.2.1'!F99,'5.2.1'!F105,'5.2.1'!F110)","v":2654.5329999999999},{"$f":"SUM('5.2.1'!G99,'5.2.1'!G105,'5.2.1'!G110)","v":3810},2022.0438800000004,2506.5257749999996,2569.1889193749994,2633.4143729789284]
[null,{"$f":"B235+1","v":75},"Price","Allconnex (all districts)",null,"Aggregate Non-regulated Services",null,"Other",null,"Unallocated other income (corporate)",null,null,null,"$"]
[null,null,"Quantity",{"$f":"D238","v":"Allconnex (all districts)"},null,{"$f":"F238","v":"Aggregate Non-regulated Services"},null,{"$f":"H238","v":"Other"},null,{"$f":"J238","v":"Unallocated other income (corporate)"},null,{"$f":"L238","v":0}]
[null,null,"Revenue",{"$f":"D238","v":"Allconnex (all districts)"},null,{"$f":"F238","v":"Aggregate Non-regulated Services"},null,{"$f":"H238","v":"Other"},null,{"$f":"J238","v":"Unallocated other income (corporate)"},null,{"$f":"L238","v":0},null,"$'000",null,null,null,-6.6140799999999951]
[]
[]
[]
[null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,"$'000",null,{"$f":"SUMIF($C:$C,\"=Revenue\",P:P)","v":595443.35267995007},629908.94674652396,648076.3616899997,712766.81424571236,763980.72082978673,817919.07050553849]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Gold Coast"}]
[{"$f":"'Business Details'!D13","v":"Logan"}]
[{"$f":"'Business Details'!D14","v":"Redland"}]
[{"$f":"'Business Details'!D15","v":"Allconnex (all districts)"}]
[{"$f":"'Business Details'!D16","v":0}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste"]
["Other Core Waste-water Services"]
["Aggregate Non-regulated Services"]
[]
[]
["List for Type of Tariff:"]
["Fixed"]
["Variable"]
[]
["Customer type"]
["Residential"]
["Business"]
["Commercially negotiated agreements"]
["Other"]

{"sheet":"5.3.1","index":15,"n_rows":191,"n_cols":33,"rows_kept":191,"cut":false,"hidden":false,"merged":[[10,15,12,15],[11,3,12,3],[11,4,12,4],[10,5,12,5],[189,1,190,1],[10,12,12,12],[10,13,12,13],[10,14,12,14]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Service Standards for \",'Business Details'!$D$9)","v":"Service Standards for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Unit of Measurement","For Year Ending 30 June:",null,null,null,null,null,"Approving Agency","Changes expected in service standard","Date of expected changes","Supporting Documents"]
[null,null,null,"Service\n(Dropdown list)","Region\n(Dropdown list)",null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"'5.1.1'!K13","v":2014}]
[null,"#","Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AF13","v":" "}]
[null,null," "]
[]
[null,1,"Water main breaks ","Drinking water","Allconnex (all districts)","breaks per 100 km of mains per annum",null,null,"<20","<20","<20","<20",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,2,"System Water Loss","Drinking water","Allconnex (all districts)","litres/connection/day",null,null,"<150","<150","<150","<150",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,3,"Minimum pressure at meter (on demand) other than for properties designated on maps A10 and A11","Drinking water","Allconnex (all districts)","metres",null,null,"22m","22m","22m","22m",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,4,"Compliance with NHMRC guidelines§  Microbiological","Drinking water","Allconnex (all districts)","Number of samples pass",null,null,">98% ",">98% ",">98% ",">98% ",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,5,"Compliance with NHMRC guidelines§  Chemical Quality","Drinking water","Allconnex (all districts)","Number of zones",null,null,"All zones","All zones","All zones","All zones",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,6,"Drinking water quality complaints","Drinking water","Allconnex (all districts)","number of connections per annum",null,null,"< 5 per 1,000","< 5 per 1,000","< 5 per 1,000","< 5 per 1,000",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,7,"Connections experiencing unplanned interruption","Drinking water","Allconnex (all districts)","number of connections per annum",null,null,"< 150 per 1,000 ","< 150 per 1,000 ","< 150 per 1,000 ","< 150 per 1,000 ",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,8,"Time for restoration of service – unplanned interruption ","Drinking water","Allconnex (all districts)","Percentage within number of hours",null,null,"95% within < 5 hours","95% within < 5 hours","95% within < 5 hours","95% within < 5 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
["hours",9,"Average interruption duration - planned ","Drinking water","Allconnex (all districts)","Hours",null,null,"<5 hours","<5 hours","<5 hours","<5 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,10,"Dry Weather Wastewater overflows ","Waste-water via Sewer","Allconnex (all districts)","Number per km of mains per annum",null,null,"< 20 per 100 km main ","< 20 per 100 km main ","< 20 per 100 km main ","< 20 per 100 km main ",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,11,"Dry Weather Wastewater overflows to customer property","Waste-water via Sewer","Allconnex (all districts)","Overflows to customer properties per 1,000 connections",null,null,"< 5","< 5","< 5","< 5",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,12,"Validated odour complaints","Waste-water via Sewer","Allconnex (all districts)","Complaints  per 1,000 properties",null,null,"<3  ","<3  ","<3  ","<3  ",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,13,"Wastewater main breaks and chokes","Waste-water via Sewer","Allconnex (all districts)","breaks/chokes per 100 km main",null,null,"< 50 ","< 50 ","< 50 ","< 50 ",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,14,"Complaints resolved","Waste-water via Sewer","Allconnex (all districts)","% within 20 working days",null,null,">90%",">90%",">90%",">90%",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,15,"Complaints resolved","Drinking water","Allconnex (all districts)","% within 20 working days",null,null,">90%",">90%",">90%",">90%",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,16,"Response and repair time for water supply - Priority 1","Drinking water","Allconnex (all districts)","Response time",null,null,"Within 1 hour","Within 1 hour","Within 1 hour","Within 1 hour",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,17,"Response and repair time for water supply - Priority 1","Drinking water","Allconnex (all districts)","Repairs to commence",null,null,"Within 1 hour","Within 1 hour","Within 1 hour","Within 1 hour",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,18,"Response and repair time for water supply - Priority 1","Drinking water","Allconnex (all districts)","Fault repaired (i.e. asset functioning and back in service)",null,null,"Within 5 hours","Within 5 hours","Within 5 hours","Within 5 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,19,"Response and repair time for water supply - Priority 1","Drinking water","Allconnex (all districts)","Surface Reinstatement and clean up completed",null,null,"Within 5 working days","Within 5 working days","Within 5 working days","Within 5 working days",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,20,"Response and repair time for water supply - Priority 1","Drinking water","Allconnex (all districts)","Compliance",null,null,0.8,0.8,0.8,0.8,null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,21,"Response and repair time for water supply - Priority 2","Drinking water","Allconnex (all districts)","Response time",null,null,"Within 4 hours","Within 4 hours","Within 4 hours","Within 4 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,22,"Response and repair time for water supply - Priority 2","Drinking water","Allconnex (all districts)","Repairs to commence",null,null,"Within 16 hours","Within 16 hours","Within 16 hours","Within 16 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,23,"Response and repair time for water supply - Priority 2","Drinking water","Allconnex (all districts)","Fault repaired (i.e. asset functioning and back in service)",null,null,"Within 24 hours","Within 24 hours","Within 24 hours","Within 24 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,24,"Response and repair time for water supply - Priority 2","Drinking water","Allconnex (all districts)","Surface Reinstatement and clean up completed",null,null,"Within 5 working days","Within 5 working days","Within 5 working days","Within 5 working days",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,25,"Response and repair time for water supply - Priority 2","Drinking water","Allconnex (all districts)","Compliance",null,null,0.8,0.8,0.8,0.8,null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,26,"Response and repair time for water supply - Priority 3","Drinking water","Allconnex (all districts)","Response time",null,null,"Within 36 hours","Within 36 hours","Within 36 hours","Within 36 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,27,"Response and repair time for water supply - Priority 3","Drinking water","Allconnex (all districts)","Repairs to commence",null,null,"Within 48 hours","Within 48 hours","Within 48 hours","Within 48 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,28,"Response and repair time for water supply - Priority 3","Drinking water","Allconnex (all districts)","Fault repaired (i.e. asset functioning and back in service)",null,null,"Within 48 hours","Within 48 hours","Within 48 hours","Within 48 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,29,"Response and repair time for water supply - Priority 3","Drinking water","Allconnex (all districts)","Surface Reinstatement and clean up completed",null,null,"Within 5 working days","Within 5 working days","Within 5 working days","Within 5 working days",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,30,"Response and repair time for water supply - Priority 3","Drinking water","Allconnex (all districts)","Compliance",null,null,0.8,0.8,0.8,0.8,null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,31,"Response and repair time for water supply - Priority 4","Drinking water","Allconnex (all districts)","Response time",null,null,"Within 5 working days","Within 5 working days","Within 5 working days","Within 5 working days",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,32,"Response and repair time for water supply - Priority 4","Drinking water","Allconnex (all districts)","Repairs to commence",null,null,"Within five working days","Within five working days","Within five working days","Within five working days",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,33,"Response and repair time for water supply - Priority 4","Drinking water","Allconnex (all districts)","Fault repaired (i.e. asset functioning and back in service)",null,null,"Within 5 working days","Within 5 working days","Within 5 working days","Within 5 working days",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,34,"Response and repair time for water supply - Priority 4","Drinking water","Allconnex (all districts)","Surface Reinstatement and clean up completed",null,null,"Within 5 working days","Within 5 working days","Within 5 working days","Within 5 working days",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,35,"Response and repair time for water supply - Priority 4","Drinking water","Allconnex (all districts)","Compliance",null,null,0.8,0.8,0.8,0.8,null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,36,"Response and repair time for water supply - Priority 5","Drinking water","Allconnex (all districts)","Response time",null,null,"Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,37,"Response and repair time for water supply - Priority 5","Drinking water","Allconnex (all districts)","Repairs to commence",null,null,"Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,38,"Response and repair time for water supply - Priority 5","Drinking water","Allconnex (all districts)","Fault repaired (i.e. asset functioning and back in service)",null,null,"Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,39,"Response and repair time for water supply - Priority 5","Drinking water","Allconnex (all districts)","Surface Reinstatement and clean up completed",null,null,"Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,40,"Response and repair time for water supply - Priority 5","Drinking water","Allconnex (all districts)","Compliance",null,null,0.8,0.8,0.8,0.8,null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,41,"Response and repair time for wastewater supply - Priority 1","Waste-water via Sewer","Allconnex (all districts)","Response time",null,null,"Within 1 Hour","Within 1 Hour","Within 1 Hour","Within 1 Hour",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,42,"Response and repair time for wastewater supply - Priority 1","Waste-water via Sewer","Allconnex (all districts)","Repairs to commence",null,null,"Within 1 hour","Within 1 hour","Within 1 hour","Within 1 hour",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,43,"Response and repair time for wastewater supply - Priority 1","Waste-water via Sewer","Allconnex (all districts)","Fault repaired (i.e. asset functioning and back in service)",null,null,"Within 5 hours","Within 5 hours","Within 5 hours","Within 5 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,44,"Response and repair time for wastewater supply - Priority 1","Waste-water via Sewer","Allconnex (all districts)","Surface reinstatement and clean up completed",null,null,"Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,45,"Response and repair time for wastewater supply - Priority 1","Waste-water via Sewer","Allconnex (all districts)","Compliance",null,null,0.8,0.8,0.8,0.8,null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,46,"Response and repair time for wastewater supply - Priority 2","Waste-water via Sewer","Allconnex (all districts)","Response time",null,null,"Within 4 hours","Within 4 hours","Within 4 hours","Within 4 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,47,"Response and repair time for wastewater supply - Priority 2","Waste-water via Sewer","Allconnex (all districts)","Repairs to commence",null,null,"Within 16 hours","Within 16 hours","Within 16 hours","Within 16 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,48,"Response and repair time for wastewater supply - Priority 2","Waste-water via Sewer","Allconnex (all districts)","Fault repaired (i.e. asset functioning and back in service)",null,null,"Within 24 hours","Within 24 hours","Within 24 hours","Within 24 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,49,"Response and repair time for wastewater supply - Priority 2","Waste-water via Sewer","Allconnex (all districts)","Surface reinstatement and clean up completed",null,null,"Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,50,"Response and repair time for wastewater supply - Priority 2","Waste-water via Sewer","Allconnex (all districts)","Compliance",null,null,0.8,0.8,0.8,0.8,null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,51,"Response and repair time for wastewater supply - Priority 3","Waste-water via Sewer","Allconnex (all districts)","Response time",null,null,"Within 36 hours","Within 36 hours","Within 36 hours","Within 36 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,52,"Response and repair time for wastewater supply - Priority 3","Waste-water via Sewer","Allconnex (all districts)","Repairs to commence",null,null,"Within 48 hours ","Within 48 hours ","Within 48 hours ","Within 48 hours ",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,53,"Response and repair time for wastewater supply - Priority 3","Waste-water via Sewer","Allconnex (all districts)","Fault repaired (i.e. asset functioning and back in service)",null,null,"Within 48 hours","Within 48 hours","Within 48 hours","Within 48 hours",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,54,"Response and repair time for wastewater supply - Priority 3","Waste-water via Sewer","Allconnex (all districts)","Surface reinstatement and clean up completed",null,null,"Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,55,"Response and repair time for wastewater supply - Priority 3","Waste-water via Sewer","Allconnex (all districts)","Compliance",null,null,0.8,0.8,0.8,0.8,null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,56,"Response and repair time for wastewater supply - Priority 4","Waste-water via Sewer","Allconnex (all districts)","Response time",null,null,"Within 5 Days","Within 5 Days","Within 5 Days","Within 5 Days",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,57,"Response and repair time for wastewater supply - Priority 4","Waste-water via Sewer","Allconnex (all districts)","Repairs to commence",null,null,"Within 5 days ","Within 5 days ","Within 5 days ","Within 5 days ",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,58,"Response and repair time for wastewater supply - Priority 4","Waste-water via Sewer","Allconnex (all districts)","Fault repaired (i.e. asset functioning and back in service)",null,null,"Within 5 days ","Within 5 days ","Within 5 days ","Within 5 days ",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,59,"Response and repair time for wastewater supply - Priority 4","Waste-water via Sewer","Allconnex (all districts)","Surface reinstatement and clean up completed",null,null,"Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)","Within 5 working days (if not, notify customer at time of repair)",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,60,"Response and repair time for wastewater supply - Priority 4","Waste-water via Sewer","Allconnex (all districts)","Compliance",null,null,0.8,0.8,0.8,0.8,null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,61,"Response and repair time for wastewater supply - Priority 5","Waste-water via Sewer","Allconnex (all districts)","Response time",null,null,"Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,62,"Response and repair time for wastewater supply - Priority 5","Waste-water via Sewer","Allconnex (all districts)","Repairs to commence",null,null,"Within agreed timeframe (1 week default) ","Within agreed timeframe (1 week default) ","Within agreed timeframe (1 week default) ","Within agreed timeframe (1 week default) ",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,63,"Response and repair time for wastewater supply - Priority 5","Waste-water via Sewer","Allconnex (all districts)","Fault repaired (i.e. asset functioning and back in service)",null,null,"Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)","Within agreed timeframe (1 week default)",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,64,"Response and repair time for wastewater supply - Priority 5","Waste-water via Sewer","Allconnex (all districts)","Surface reinstatement and clean up completed",null,null,"Within agreed timeframe","Within agreed timeframe","Within agreed timeframe","Within agreed timeframe",null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,65,"Response and repair time for wastewater supply - Priority 5","Waste-water via Sewer","Allconnex (all districts)","Compliance",null,null,0.8,0.8,0.8,0.8,null,"No","n/a","Allconnex Water Customer Service Standard"]
[null,66,"Enter service standard description",null,null,"[specify]",null,null,null,null,null,null,null,"[yes/no]"]
[null,67,"Enter service standard description",null,null,"[specify]",null,null,null,null,null,null,null,"[yes/no]"]
[null,68,"Enter service standard description",null,null,"[specify]",null,null,null,null,null,null,null,"[yes/no]"]
[null,69,"Enter service standard description",null,null,"[specify]",null,null,null,null,null,null,null,"[yes/no]"]
[null,70,"Enter service standard description",null,null,"[specify]",null,null,null,null,null,null,null,"[yes/no]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Gold Coast"}]
[{"$f":"'Business Details'!D13","v":"Logan"}]
[{"$f":"'Business Details'!D14","v":"Redland"}]
[{"$f":"'Business Details'!D15","v":"Allconnex (all districts)"}]
[{"$f":"'Business Details'!D16","v":0}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste"]
["Other Core Waste-water Services"]
["Aggregate Non-regulated Services"]
[]
["(Yes/No)"]
["Yes"]
["No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AF191","v":" "}]

{"sheet":"5.4.1","index":16,"n_rows":157,"n_cols":33,"rows_kept":157,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Demand Details for \",'Business Details'!D9,\" - Geographic Areas\")","v":"Demand Details for Allconnex Water - Geographic Areas"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,{"$f":"'5.2.1'!F11","v":"For Year Ending 30 June:"},null,null,null,null,null,"Estimated annual",null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2012"}]
[null,null,"Revenue Source",null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"'5.1.1'!K13","v":2014},{"$f":"CONCATENATE(\"increase post \",K12)","v":"increase post 2014"},null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AF12","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Gold Coast"}]
[]
[null,"WATER"]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",30096,39144,35038.41362023705,38294.187838548387,39168.728456379999,40148.447168819992]
[null,null,"Non-residential Demand",null,"ML",10934,11771,10466.019652798079,12029.977494816447,12320.317407694005,12643.526111541007]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML",556,420,430.74999999999994,426.99999999999994,426.99999999999994,426.99999999999994,null,null,"Standpipe demand"]
[null,null,"Non-revenue water",null,"ML",4663,5556,5392.6167269648722,5430.374690670038,5555.016907455918,5694.4301409986265]
[null,null,"Other core water services:",null,"ML",null,null,200.38399999999999,159.495,159.459,159.423,null,null,"Recycled water (NB. Not differentiated for 2009 and 2010)"]
[null,"Total Water",null,null,"ML",{"$f":"SUM(F18:F22)","v":46249},56891,{"$f":"SUM(H18:H21)","v":51327.8},56341.035024034878,57630.521771529922,59072.826421359627]
[]
[null,"WASTEWATER",null,null,null,{"$f":"SUM(F26:F27)/SUM(F18:F20)","v":1.0843588543176823},{"$f":"SUM(G26:G27)/SUM(G18:G20)","v":0.88528532748784083}]
[null,null,"Wastewater via sewer",null,"[specify]",41545.237921913074,41869.512462633807,37775.218607153605,41464.760121926418,42413.771062930187,43475.249899845679,null,null,"NB. Estimated treatment plant volume (not charged volume)"]
[null,null,"Trade waste",null,"[specify]",3548.9093937420589,3576.6098239545004,3226.8638927417655,3542.0347569690757,3623.1019023690501,3713.7763672179044,null,null,"NB. Estimated treatment plant volume (not charged volume)"]
[null,null,"Other core wastewater services",null,"[specify]"]
[null,"Total Wastewater",null,null,"[specify]",{"$f":"SUM(F26:F28)","v":45094.147315655136},45446.12228658831,41002.082499895369,45006.794878895496,46036.872965299241,47189.026267063586]
[null,null,null,null,null,0,0]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services",null,"[specify]",null,null,null,null,null,null,null,null,"Not available on a quantity basis"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,{"$f":"L$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2012"}]
[null,null,{"$f":"C12","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,"increase post 2014",null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AF37","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Logan"}]
[]
[null,{"$f":"B16","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",13650.504388077676,15487,13682.216118873856,15293.59269806882,15578.975551339447,15906.144177009168]
[null,null,"Non-residential Demand",null,"ML",3347.4633975613433,3752,3209.4087192420143,3642.0747464253768,3731.5874450560818,3831.0511675841226]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML",117,130,129.99999999999997,129.99999999999997,129.99999999999997,129.99999999999997,null,null,"Standpipe demand"]
[null,null,"Non-revenue water",null,"ML",1750,1980,1137.3751618841291,1143.9400466696518,1166.4337797837318,1192.0317206755972]
[null,null,{"$f":"C22","v":"Other core water services:"},null,{"$f":"E22","v":"ML"},null,null,null,0,0,0,null,null,"Recycled water (NB. Not differentiated for 2009 and 2010)"]
[null,{"$f":"B23","v":"Total Water"},null,null,{"$f":"E23","v":"ML"},{"$f":"SUM(F43:F47)","v":18864.967785639019},21349,18159,20209.60749116385,20606.996776179261,21059.227065268886]
[]
[null,{"$f":"B25","v":"WASTEWATER"}]
[null,null,{"$f":"C26","v":"Wastewater via sewer"},null,"[specify]",19527.48,19669.534924887903,16310.893252007523,18152.803042752636,18509.748590821251,18915.953776716146,null,null,"NB. Estimated treatment plant volume (not charged volume)"]
[null,null,{"$f":"C27","v":"Trade waste"},null,"[specify]",1136.52,1144.7877469511477,1393.3217181515165,1550.6627585635867,1581.1540367932623,1615.8532098421367,null,null,"NB. Estimated treatment plant volume (not charged volume)"]
[null,null,{"$f":"C28","v":"Other core wastewater services"},null,"[specify]"]
[null,{"$f":"B29","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F51:F53)","v":20664},20814.322671839051,17704.214970159039,19703.465801316222,20090.902627614512,20531.806986558284]
[null,null,null,null,null,0,0]
[null,{"$f":"B31","v":"NON-REGULATED"}]
[null,null,{"$f":"C32","v":"Aggregate non-regulated services"},null,"[specify]",null,null,null,null,null,null,null,null,"Not available on a quantity basis"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,{"$f":"L$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2012"}]
[null,null,{"$f":"C37","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,"increase post 2014",null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AF62","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Redland"}]
[]
[null,{"$f":"B41","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",9868,10016.868,8900.3203564094474,9594.982676292002,9740.8174164599968,9912.8679562899979]
[null,null,"Non-residential Demand",null,"ML",1076,1500,1695.299115506562,1652.4211036083163,1687.6565836996465,1727.4068755494702]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML",0,0,3.7340999999999998,55.000000000000007,55.000000000000007,55.000000000000007,null,null,"Standpipe demand"]
[null,null,"Non-revenue water",null,"ML",0,1056.1320000000001,943.94642808398953,1017.2163401910284,1033.5126600143678,1052.574734865552]
[null,null,{"$f":"C47","v":"Other core water services:"},null,{"$f":"E47","v":"ML"},null,null,null,0,0,0,null,null,"Recycled water (NB. Not differentiated for 2009 and 2010)"]
[null,{"$f":"B48","v":"Total Water"},null,null,{"$f":"E48","v":"ML"},{"$f":"SUM(F68:F72)","v":10944},12573,11543.299999999997,12319.620120091346,12516.986660174012,12747.849566705019]
[]
[null,{"$f":"B50","v":"WASTEWATER"}]
[null,null,{"$f":"C51","v":"Wastewater via sewer"},null,"[specify]",9644.6402347192998,9759.5650249189184,8960.2789272366608,9562.8834521857098,9716.0856777229747,9895.2888550180633,null,null,"NB. Estimated treatment plant volume (not charged volume)"]
[null,null,{"$f":"C52","v":"Trade waste"},null,"[specify]",1071.626692746589,1084.3961138798797,1125.4202580815947,1201.1080068109129,1220.3503640637355,1242.85846762594,null,null,"NB. Estimated treatment plant volume (not charged volume)"]
[null,null,{"$f":"C53","v":"Other core wastewater services"},null,"[specify]"]
[null,{"$f":"B54","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F76:F78)","v":10716.266927465889},10843.961138798799,10085.699185318255,10763.991458996623,10936.43604178671,11138.147322644003]
[null,null,null,null,null,0,0]
[null,{"$f":"B56","v":"NON-REGULATED"}]
[null,null,{"$f":"C57","v":"Aggregate non-regulated services"},null,"[specify]",null,null,null,null,null,null,null,null,"Not available on a quantity basis"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,{"$f":"L$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2012"}]
[null,null,{"$f":"C62","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,"increase post 2014",null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AF87","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Allconnex (all districts)"}]
[]
[null,{"$f":"B66","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML"]
[null,null,"Non-residential Demand",null,"ML"]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML"]
[null,null,{"$f":"C72","v":"Other core water services:"},null,{"$f":"E72","v":"ML"}]
[null,{"$f":"B73","v":"Total Water"},null,null,{"$f":"E73","v":"ML"},{"$f":"SUM(F93:F97)","v":0},0,0,0,0,0]
[]
[null,{"$f":"B75","v":"WASTEWATER"}]
[null,null,{"$f":"C76","v":"Wastewater via sewer"},null,"[specify]"]
[null,null,{"$f":"C77","v":"Trade waste"},null,"[specify]"]
[null,null,{"$f":"C78","v":"Other core wastewater services"},null,"[specify]"]
[null,{"$f":"B79","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F101:F103)","v":0},0,0,0,0,0]
[]
[null,{"$f":"B81","v":"NON-REGULATED"}]
[null,null,{"$f":"C82","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,{"$f":"L$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2012"}]
[null,null,{"$f":"C87","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,"increase post 2014",null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AF112","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - "}]
[]
[null,{"$f":"B91","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML"]
[null,null,"Non-residential Demand",null,"ML"]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML"]
[null,null,{"$f":"C97","v":"Other core water services:"},null,{"$f":"E97","v":"ML"}]
[null,{"$f":"B98","v":"Total Water"},null,null,{"$f":"E98","v":"ML"},{"$f":"SUM(F118:F122)","v":0},0,0,0,0,0]
[]
[null,{"$f":"B100","v":"WASTEWATER"}]
[null,null,{"$f":"C101","v":"Wastewater via sewer"},null,"[specify]"]
[null,null,{"$f":"C102","v":"Trade waste"},null,"[specify]"]
[null,null,{"$f":"C103","v":"Other core wastewater services"},null,"[specify]"]
[null,{"$f":"B104","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F126:F128)","v":0},0,0,0,0,0]
[]
[null,{"$f":"B106","v":"NON-REGULATED"}]
[null,null,{"$f":"C107","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,{"$f":"L$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2012"}]
[null,null,{"$f":"C112","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,"increase post 2014",null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AF137","v":" "}]
[null,null," "]
[null,"Total"]
[]
[null,{"$f":"B116","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",{"$f":"F18+F43+F68+F93+F118","v":53614.504388077679},64647.868000000002,57620.950095520355,63182.763212909209,64488.521424179446,65967.459302119154]
[null,null,"Non-residential Demand",null,"ML",15357.463397561343,17023,{"$f":"H19+H44+H69+H94+H119","v":15370.727487546654},17324.473344850139,17739.561436449734,18201.984154674599]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML",673,550,{"$f":"H20+H45+H70+H95+H120","v":564.4840999999999},611.99999999999989,611.99999999999989,611.99999999999989]
[null,null,"Non-revenue water",null,"ML",6413,8592.1319999999996,{"$f":"H21+H46+H71+H96+H121","v":7473.9383169329903},7591.531077530718,7754.9633472540172,7939.0365965397759]
[null,null,{"$f":"C122","v":"Other core water services:"},null,{"$f":"E122","v":"ML"},0,0,{"$f":"H22+H47+H72+H97+H122","v":200.38399999999999},159.495,159.459,159.423]
[null,{"$f":"B123","v":"Total Water"},null,null,{"$f":"E123","v":"ML"},{"$f":"SUM(F143:F147)","v":76057.967785639019},90813,81230.484000000011,88870.262635290055,90754.505207883194,92879.903053333532]
[]
[null,{"$f":"B125","v":"WASTEWATER"}]
[null,null,{"$f":"C126","v":"Wastewater via sewer"},null,"[specify]",{"$f":"F26+F51+F76+F101+F126","v":70717.35815663237},71298.612412440634,{"$f":"H26+H51+H76+H101+H126","v":63046.390786397795},69180.446616864763,70639.60533147442,72286.49253157989,null,null,"NB. Estimated treatment plant volume (not charged volume)"]
[null,null,{"$f":"C127","v":"Trade waste"},null,"[specify]",5757.0560864886484,5805.7936847855281,{"$f":"H27+H52+H77+H102+H127","v":5745.605868974877},6293.8055223435758,6424.6063032260481,6572.4880446859806,null,null,"NB. Estimated treatment plant volume (not charged volume)"]
[null,null,{"$f":"C128","v":"Other core wastewater services"},null,"[specify]",0,0,{"$f":"H28+H53+H78+H103+H128","v":0},0,0,0]
[null,{"$f":"B129","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F151:F153)","v":76474.41424312102},77104.406097226165,68791.99665537267,75474.252139208344,77064.211634700463,78858.980576265865]
[]
[null,{"$f":"B131","v":"NON-REGULATED"}]
[null,null,{"$f":"C132","v":"Aggregate non-regulated services"},null,"[specify]",{"$f":"F32+F57+F82+F107+F132","v":0},0,0,0,0,0,null,null,"Not available on a quantity basis"]

{"sheet":"5.5.1","index":17,"n_rows":321,"n_cols":13,"rows_kept":321,"cut":false,"hidden":false,"merged":[[324,1,325,1],[10,1,11,1],[53,1,54,1],[163,1,164,1],[218,1,219,1],[273,1,274,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Opening Asset Base for \",'Business Details'!D9)","v":"Opening Asset Base for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,"Geographic Area 1","Geographic Area 2","Geographic Area 3","Geographic Area 4","Geographic Area 5"]
[null,null,null,null,"Numeration",{"$f":"'Business Details'!$D$12","v":"Gold Coast"},{"$f":"'Business Details'!$D$13","v":"Logan"},{"$f":"'Business Details'!$D$14","v":"Redland"},{"$f":"'Business Details'!$D$15","v":"Allconnex (all districts)"},{"$f":"'Business Details'!$D$16","v":0},"Total",null,"Supporting Documents"]
[]
[null,"WRITTEN DOWN VALUE as at 1 July 2008"]
[]
[null,"Total WDV (accounting values) as at 1 July 2008",null,null,"$'000",null,null,null,null,null,4193097.2615099354,{"$f":"IF(K16='5.5.1 SD04'!K16,\"OK\",\"check\")","v":"OK"},"From fixed asset registers (accounting value)"]
[]
[]
[null,"REGULATORY ASSET BASE VALUES as at 1 July 2008"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",{"$f":"'5.5.1 SD03'!F37","v":849721.43508838187},{"$f":"'5.5.1 SD03'!G37","v":435148.06518640305},{"$f":"'5.5.1 SD03'!H37","v":172080.94993420987},{"$f":"'5.5.1 SD03'!I37","v":0},{"$f":"'5.5.1 SD03'!J37","v":0},{"$f":"SUM(F21:J21)","v":1456950.4502089948}]
[null,null,"Other core water services",null,"$'000",{"$f":"'5.5.1 SD03'!F56","v":0},{"$f":"'5.5.1 SD03'!G56","v":0},{"$f":"'5.5.1 SD03'!H56","v":0},{"$f":"'5.5.1 SD03'!I56","v":0},{"$f":"'5.5.1 SD03'!J56","v":0},{"$f":"SUM(F22:J22)","v":0}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"'5.5.1 SD03'!F75","v":1180349.7212758409},{"$f":"'5.5.1 SD03'!G75","v":538918.31839851569},{"$f":"'5.5.1 SD03'!H75","v":223977.64505919901},{"$f":"'5.5.1 SD03'!I75","v":0},{"$f":"'5.5.1 SD03'!J75","v":0},{"$f":"SUM(F25:J25)","v":1943245.6847335557}]
[null,null,"Trade waste",null,"$'000",{"$f":"'5.5.1 SD03'!F94","v":100828.74532118603},{"$f":"'5.5.1 SD03'!G94","v":31365.616414728429},{"$f":"'5.5.1 SD03'!H94","v":24886.405006577668},{"$f":"'5.5.1 SD03'!I94","v":0},{"$f":"'5.5.1 SD03'!J94","v":0},{"$f":"SUM(F26:J26)","v":157080.76674249212}]
[null,null,"Other core wastewater services",null,"$'000",{"$f":"'5.5.1 SD03'!F113","v":0},{"$f":"'5.5.1 SD03'!G113","v":0},{"$f":"'5.5.1 SD03'!H113","v":0},{"$f":"'5.5.1 SD03'!I113","v":0},{"$f":"'5.5.1 SD03'!J113","v":0},{"$f":"SUM(F27:J27)","v":0}]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"'5.5.1 SD03'!F132","v":260.09831459060445},{"$f":"'5.5.1 SD03'!G132","v":0},{"$f":"'5.5.1 SD03'!H132","v":0},{"$f":"'5.5.1 SD03'!I132","v":0},{"$f":"'5.5.1 SD03'!J132","v":0},{"$f":"SUM(F30:J30)","v":260.09831459060445}]
[]
[null,"Total RAB Value as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F21:F22)+SUM(F25:F27)+F30","v":2131159.9999999995},1005431.9999996473,420944.99999998655,0,0,3557536.9999996331,{"$f":"IF(K32='5.5.1 SD03'!K16,\"OK\",\"check\")","v":"OK"}]
[]
[]
[null,"Basis for Disaggregated RAB"]
[null,null,null,null,"Is the disaggregated RAB based on the ratio of the RAB advised by the Minister to the audited WDV of the assets?",null,null,null,null,null,null,null,"Yes"]
[]
[null,null,null,null,"If no (i.e. an alternative methodology was used), provide supporting documentation explaining the methodology used.",null,null,null,null,null,null,null,"n/a"]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["(Yes/No)"]
["Yes"]
["No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"5.5.1 SD01","index":18,"n_rows":420,"n_cols":23,"rows_kept":420,"cut":false,"hidden":false,"merged":[[423,1,424,1],[262,1,263,1],[317,1,318,1],[372,1,373,1],[10,21,12,21],[10,5,12,5],[10,1,12,1],[10,2,12,2],[10,3,12,3],[10,4,12,4],[10,19,12,19],[10,8,12,8],[10,10,12,10],[10,6,12,6]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Allocation of Opening Asset Base for \",'Business Details'!$D$9)","v":"Allocation of Opening Asset Base for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,"Unique identifier","Asset Name","Asset Description","WDV as at \n1 July 2008\n\n\n\n\n\n($'000)","Regulatory Asset Base Values as at \n1 July 2008\n\n\n\n($'000)","Remaining Useful Life\n\n\n\n\n\n(Years)",null,"Allocation of RAB Value to QCA Asset Category\n\n\n\n(dropdown list)",null,"Allocation of RAB Value to Geographic Area\n\n\n\n(dropdown list)",null,"Allocation of RAB Value to Services ($'000)",null,null,null,null,null,null,"Basis of Allocation\n\n\n\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,null,null,null,null,null,"WATER",null,"WASTE WATER",null,null,"OTHER"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Drinking water","Other core water services","Waste-water via Sewer","Trade Waste","Other core wastewater services","Aggregate Non-regulated Services"]
[]
[null,null,"Mains","Water",830421.24232999992,736247.18550424336,45,null,"Mains",null,"Gold Coast",null,{"$f":"$F15","v":736247.18550424336},null,null,null,null,null,null,"Directly attributable",null,null,"NOTE: Need to check allocations as drop down menus have disappeared…. "]
[null,null,"Reservoirs","Water",76713.172739999995,68013.502836770407,38.000000000000007,null,"Reservoirs",null,"Gold Coast",null,{"$f":"$F16","v":68013.502836770407},null,null,null,null,null,null,"Directly attributable",null,null,"Did QCA comment on causal/non-causal allocation basis etc????"]
[null,null,"Pump Stations","Water",10041.46452,8902.7105935385316,28.999999999999993,null,"Pump stations",null,"Gold Coast",null,8902.7105935385316,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Telemetry","Water",0,0,0,null,"Associated telemetry and control systems",null,"Gold Coast",null,0,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Meters","Water",13343.269340000001,11830.07369782111,14.023087645923212,null,"Meters",null,"Gold Coast",null,11830.07369782111,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Software","Water",0,0,0,null,"Corporate systems",null,"Gold Coast",null,0,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Plant & Equipment","Water",588.31511,521.59713871456131,3.4953384614781653,null,"Sundry property, plant and equipment",null,"Gold Coast",null,521.59713871456131,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Buildings","Water",1538.2683400000001,1363.8207672741878,32.778628949752523,null,"Building other than infrastructure housing",null,"Gold Coast",null,1363.8207672741878,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Land","Water",25764.355500000001,22842.544550019757,0,null,"Land",null,"Gold Coast",null,22842.544550019757,null,null,null,null,null,null,"Directly attributable"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Mains","Wastewater Collection",1060845.13656,940539.82031662285,41.100094439868066,null,"Mains",null,"Gold Coast",null,null,null,866519.33645770466,74020.483858918218,null,null,null,"Causal allocation"]
[null,null,"Pump Stations","Wastewater Collection",113001.82661000002,100186.83597858806,23,null,"Pump stations",null,"Gold Coast",null,null,null,92302.131987073182,7884.7039915148807,null,null,null,"Causal allocation"]
[null,null,"Telemetry","Wastewater Collection",0,0,0,null,"Associated telemetry and control systems",null,"Gold Coast",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Plant & Equipment","Wastewater Collection",286.95859999999999,254.41601302665217,2.364683203610396,null,"Sundry property, plant and equipment",null,"Gold Coast",null,null,null,234.39347280145464,20.022540225197528,null,null,null,"Causal allocation"]
[null,null,"Buildings","Wastewater Collection",0,0,0,null,"Building other than infrastructure housing",null,"Gold Coast",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Land","Wastewater Collection",7025.7210999999998,6228.9680493953656,0,null,"Land",null,"Gold Coast",null,null,null,5738.7482639079508,490.21978548741532,null,null,null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,0,0,null,null,null,0]
[null,null,"Treatment Plant","Wastewater Treatment",218536.75180000003,193753.55571413806,39.805355273325119,null,"Treatment",null,"Gold Coast",null,null,null,178505.15087943539,15248.404834702666,null,null,null,"Causal allocation"]
[null,null,"Plant & Equipment","Wastewater Treatment",0,0,0,null,"Sundry property, plant and equipment",null,"Gold Coast",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Buildings","Wastewater Treatment",0,0,0,null,"Building other than infrastructure housing",null,"Gold Coast",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Land","Wastewater Treatment",41176.966999999997,36507.286321685533,0,null,"Land",null,"Gold Coast",null,null,null,33634.162888168881,2873.1234335166519,null,null,null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,0,0,null,null,null,0]
[null,null,"Mains","Recycled Water",4181.8247200000005,3707.5842035704673,44.87475473658067,null,"Mains",null,"Gold Coast",null,null,null,3415.7973267494717,291.78687682099581,null,null,null,"Causal allocation"]
[null,null,"Reservoirs","Recycled Water",0,0,0,null,"Reservoirs",null,"Gold Coast",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Pump Stations","Recycled Water",0,0,0,null,"Pump stations",null,"Gold Coast",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Demineralised Water Plant","Recycled Water",0,0,0,null,"Sundry property, plant and equipment",null,"Gold Coast",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Other Filtration Plant","Recycled Water",0,0,0,null,"Sundry property, plant and equipment",null,"Gold Coast",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Buildings","Recycled Water",0,0,0,null,"Building other than infrastructure housing",null,"Gold Coast",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Land","Recycled Water",0,0,0,null,"Land",null,"Gold Coast",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Software","Competitive Services",0,0,0,null,"Corporate systems",null,"Gold Coast",null,null,null,null,null,null,{"$f":"$F45","v":0},null,"Causal allocation"]
[null,null,"Plant & Equipment","Competitive Services",0,0,0,null,"Sundry property, plant and equipment",null,"Gold Coast",null,null,null,null,null,null,{"$f":"$F46","v":0},null,"Causal allocation"]
[null,null,"Buildings","Competitive Services",0,0,0,null,"Building other than infrastructure housing",null,"Gold Coast",null,null,null,null,null,null,{"$f":"$F47","v":0},null,"Causal allocation"]
[null,null,"Land","Competitive Services",0,0,0,null,"Land",null,"Gold Coast",null,null,null,null,null,null,{"$f":"$F48","v":0},null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Software","Support Services",0,0,0,null,"Corporate systems",null,"Gold Coast",null,null,null,null,null,null,{"$f":"$F50","v":0},null,"Causal allocation"]
[null,null,"Plant & Equipment","Support Services",293.36772999999999,260.09831459060445,3.9025990889807667,null,"Sundry property, plant and equipment",null,"Gold Coast",null,null,null,null,null,null,{"$f":"$F51","v":260.09831459060445},null,"Causal allocation"]
[null,null,"Fleet","Support Services",0,0,0,null,"Sundry property, plant and equipment",null,"Gold Coast",null,null,null,null,null,null,{"$f":"$F52","v":0},null,"Causal allocation"]
[null,null,"Buildings","Support Services",0,0,0,null,"Building other than infrastructure housing",null,"Gold Coast",null,null,null,null,null,null,{"$f":"$F53","v":0},null,"Causal allocation"]
[null,null,"Land","Support Services",0,0,0,null,"Land",null,"Gold Coast",null,null,null,null,null,null,{"$f":"$F54","v":0},null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Mains","Water",409453.64747999836,376592.00014225324,42.035614164525008,null,"Mains",null,"Logan",null,{"$f":"$F56","v":376592.00014225324},null,null,null,null,null,null,"Directly attributable"]
[null,null,"Reservoirs","Water",42588.041569999979,39170.04001722153,42.107666031024301,null,"Reservoirs",null,"Logan",null,{"$f":"$F57","v":39170.04001722153},null,null,null,null,null,null,"Directly attributable"]
[null,null,"Pump Stations","Water",5900.1515400000008,5426.6212629103375,16.139606464185455,null,"Pump stations",null,"Logan",null,5426.6212629103375,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Telemetry","Water",924.79406999999992,850.57258784837745,8.6333643133888032,null,"Associated telemetry and control systems",null,"Logan",null,850.57258784837745,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Meters","Water",5876.2983499988986,5404.6824657138386,7.6466077283956535,null,"Meters",null,"Logan",null,5404.6824657138386,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Software","Water",0,0,0,null,"Corporate systems",null,"Logan",null,0,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Plant & Equipment","Water",250.76548,230.63971773374436,5.0726397424526226,null,"Sundry property, plant and equipment",null,"Logan",null,230.63971773374436,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Buildings","Water",1588.90194,1461.3809482397603,24.239229595193574,null,"Building other than infrastructure housing",null,"Logan",null,1461.3809482397603,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Land","Water",6536.75,6012.1280444822478,0,null,"Land",null,"Logan",null,6012.1280444822478,null,null,null,null,null,null,"Directly attributable"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Mains","Wastewater Collection",499038.74381000909,458987.23783887707,43.218194007629016,null,"Mains",null,"Logan",null,null,null,433742.93975773879,25244.29808113824,null,null,null,"Causal allocation"]
[null,null,"Pump Stations","Wastewater Collection",38728.920750000012,35620.64184397534,27.328495096895104,null,"Pump stations",null,"Logan",null,null,null,33661.506542556694,1959.1353014186436,null,null,null,"Causal allocation"]
[null,null,"Telemetry","Wastewater Collection",820.68766000000005,754.8214780198897,7.4128255572655704,null,"Associated telemetry and control systems",null,"Logan",null,null,null,713.3062967287957,41.515181291093931,null,null,null,"Causal allocation"]
[null,null,"Plant & Equipment","Wastewater Collection",90.756600000000006,83.472719636188913,6.8261758395496752,null,"Sundry property, plant and equipment",null,"Logan",null,null,null,78.881720056198517,4.59099957999039,null,null,null,"Causal allocation"]
[null,null,"Buildings","Wastewater Collection",0,0,0,null,"Building other than infrastructure housing",null,"Logan",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Land","Wastewater Collection",13682,12583.919517283994,0,null,"Land",null,"Logan",null,null,null,11891.803943833373,692.11557345061965,null,null,null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,0,0,null,null,null,0]
[null,null,"Treatment Plant","Wastewater Treatment",62838.67680999999,57795.413795472909,20.963133111453999,null,"Treatment",null,"Logan",null,null,null,54616.666036721894,3178.7477587510098,null,null,null,"Causal allocation"]
[null,null,"Plant & Equipment","Wastewater Treatment",0,0,0,null,"Sundry property, plant and equipment",null,"Logan",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Buildings","Wastewater Treatment",1369.4737299999999,1259.5634555879778,46.741455307409304,null,"Building other than infrastructure housing",null,"Logan",null,null,null,1190.2874655306391,69.275990057338788,null,null,null,"Causal allocation"]
[null,null,"Land","Wastewater Treatment",3477.9989999999998,3198.8641643907481,0,null,"Land",null,"Logan",null,null,null,3022.9266353492567,175.93752904149116,null,null,null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Mains","Recycled Water",0,0,0,null,"Mains",null,"Logan",null,null,null,null,null,null,null,{"$f":"$F78","v":0},"Causal allocation"]
[null,null,"Reservoirs","Recycled Water",0,0,0,null,"Reservoirs",null,"Logan",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,"Pump Stations","Recycled Water",0,0,0,null,"Pump stations",null,"Logan",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,"Demineralised Water Plant","Recycled Water",0,0,0,null,"Sundry property, plant and equipment",null,"Logan",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,"Other Filtration Plant","Recycled Water",0,0,0,null,"Sundry property, plant and equipment",null,"Logan",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,"Buildings","Recycled Water",0,0,0,null,"Building other than infrastructure housing",null,"Logan",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,"Land","Recycled Water",0,0,0,null,"Land",null,"Logan",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Software","Competitive Services",0,0,0,null,"Corporate systems",null,"Logan",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Plant & Equipment","Competitive Services",0,0,0,null,"Sundry property, plant and equipment",null,"Logan",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Buildings","Competitive Services",0,0,0,null,"Building other than infrastructure housing",null,"Logan",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Land","Competitive Services",0,0,0,null,"Land",null,"Logan",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Software","Support Services",0,0,0,null,"Corporate systems",null,"Logan",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Plant & Equipment","Support Services",0,0,0,null,"Sundry property, plant and equipment",null,"Logan",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Fleet","Support Services",0,0,0,null,"Sundry property, plant and equipment",null,"Logan",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Buildings","Support Services",0,0,0,null,"Building other than infrastructure housing",null,"Logan",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Land","Support Services",0,0,0,null,"Land",null,"Logan",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Mains","Water",258542.34796000333,156329.33669577245,36.474226453561677,null,"Mains",null,"Redland",null,{"$f":"$F97","v":156329.33669577245},null,null,null,null,null,null,"Directly attributable"]
[null,null,"Reservoirs","Water",1455.2607999999998,879.93304531509284,42.061741525032133,null,"Reservoirs",null,"Redland",null,{"$f":"$F98","v":879.93304531509284},null,null,null,null,null,null,"Directly attributable"]
[null,null,"Pump Stations","Water",592.72254999999996,358.39360096034142,14.297395891650961,null,"Pump stations",null,"Redland",null,358.39360096034142,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Telemetry","Water",248.96468999999999,150.538142611708,8.4689454739293613,null,"Associated telemetry and control systems",null,"Redland",null,150.538142611708,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Meters","Water",23317.969099999998,14099.363880842688,44.898011350311577,null,"Meters",null,"Redland",null,14099.363880842688,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Software","Water",0,0,0,null,"Corporate systems",null,"Redland",null,0,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Plant & Equipment","Water",145.59364000000002,88.034155131306591,4.6510969968974587,null,"Sundry property, plant and equipment",null,"Redland",null,88.034155131306591,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Buildings","Water",0,0,0,null,"Building other than infrastructure housing",null,"Redland",null,0,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Land","Water",290,175.35041357629979,0,null,"Land",null,"Redland",null,175.35041357629979,null,null,null,null,null,null,"Directly attributable"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Mains","Wastewater Collection",309937.91934001545,187406.00806636666,50.998795006941485,null,"Mains",null,"Redland",null,null,null,168665.40725973001,18740.600806636667,null,null,null,"Causal allocation"]
[null,null,"Pump Stations","Wastewater Collection",17860.497169999984,10799.467467026992,16.218374929426211,null,"Pump stations",null,"Redland",null,null,null,9719.5207203242935,1079.9467467026993,null,null,null,"Causal allocation"]
[null,null,"Telemetry","Wastewater Collection",1891.1814399999998,1143.5153367304215,12.276403403601782,null,"Associated telemetry and control systems",null,"Redland",null,null,null,1029.1638030573795,114.35153367304216,null,null,null,"Causal allocation"]
[null,null,"Plant & Equipment","Wastewater Collection",58.121929999999999,35.143808494319813,2.8600576581759132,null,"Sundry property, plant and equipment",null,"Redland",null,null,null,31.629427644887834,3.5143808494319817,null,null,null,"Causal allocation"]
[null,null,"Buildings","Wastewater Collection",93.797669999999997,56.715380093080306,0,null,"Building other than infrastructure housing",null,"Redland",null,null,null,51.043842083772276,5.6715380093080308,null,null,null,"Causal allocation"]
[null,null,"Land","Wastewater Collection",491.6,297.24918384175504,0,null,"Land",null,"Redland",null,null,null,267.52426545757953,29.724918384175506,null,null,null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,0,0,null,null,null,0]
[null,null,"Treatment Plant","Wastewater Treatment",70757.138189999969,42783.770500316881,22.635083995102026,null,"Treatment",null,"Redland",null,null,null,38505.393450285192,4278.3770500316887,null,null,null,"Causal allocation"]
[null,null,"Plant & Equipment","Wastewater Treatment",0,0,0,null,"Sundry property, plant and equipment",null,"Redland",null,null,null,0,0,null,null,null,"Causal allocation"]
[null,null,"Buildings","Wastewater Treatment",4641.89624,2806.7531912492095,41.887232089465449,null,"Building other than infrastructure housing",null,"Redland",null,null,null,2526.0778721242887,280.67531912492097,null,null,null,"Causal allocation"]
[null,null,"Land","Wastewater Treatment",5847,3535.4271316573277,0,null,"Land",null,"Redland",null,null,null,3181.8844184915952,353.54271316573278,null,null,null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Mains","Recycled Water",0,0,0,null,"Mains",null,"Redland",null,null,null,null,null,null,null,{"$f":"$F119","v":0},"Causal allocation"]
[null,null,"Reservoirs","Recycled Water",0,0,0,null,"Reservoirs",null,"Redland",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,"Pump Stations","Recycled Water",0,0,0,null,"Pump stations",null,"Redland",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,"Demineralised Water Plant","Recycled Water",0,0,0,null,"Sundry property, plant and equipment",null,"Redland",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,"Other Filtration Plant","Recycled Water",0,0,0,null,"Sundry property, plant and equipment",null,"Redland",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,"Buildings","Recycled Water",0,0,0,null,"Building other than infrastructure housing",null,"Redland",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,"Land","Recycled Water",0,0,0,null,"Land",null,"Redland",null,null,null,null,null,null,null,0,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Software","Competitive Services",0,0,0,null,"Corporate systems",null,"Redland",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Plant & Equipment","Competitive Services",0,0,0,null,"Sundry property, plant and equipment",null,"Redland",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Buildings","Competitive Services",0,0,0,null,"Building other than infrastructure housing",null,"Redland",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Land","Competitive Services",0,0,0,null,"Land",null,"Redland",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Software","Support Services",0,0,0,null,"Corporate systems",null,"Redland",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Plant & Equipment","Support Services",0,0,0,null,"Sundry property, plant and equipment",null,"Redland",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Fleet","Support Services",0,0,0,null,"Sundry property, plant and equipment",null,"Redland",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Buildings","Support Services",0,0,0,null,"Building other than infrastructure housing",null,"Redland",null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Land","Support Services",0,0,0,null,"Land",null,"Redland",null,null,null,null,null,null,null,null,"Causal allocation"]
[]
[]
[null,"Total",null,null,{"$f":"SUM(E15:E138)","v":4193097.2615100243},{"$f":"SUM(F15:F138)","v":3557536.999999634},null,null,null,null,null,null,{"$f":"SUM(M15:M138)","v":1456950.4502089948},0,1943245.6847335552,157080.76674249209,0,260.09831459060445]
[null,null,null,"CHECK",{"$f":"E139-'5.5.1'!K16","v":8.8941305875778198E-8},{"$f":"F139-'5.5.1'!K32","v":0},null,null,null,null,null,null,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Asset Categories"]
[]
[{"$f":"'Business Details'!D40","v":"Reservoirs"}]
[{"$f":"'Business Details'!D41","v":"Pump stations"}]
[{"$f":"'Business Details'!D42","v":"Treatment"}]
[{"$f":"'Business Details'!D43","v":"Associated telemetry and control systems"}]
[{"$f":"'Business Details'!D44","v":"Meters"}]
[{"$f":"'Business Details'!D45","v":"Billing systems"}]
[{"$f":"'Business Details'!D46","v":"Corporate systems"}]
[{"$f":"'Business Details'!D47","v":"Sundry property, plant and equipment"}]
[{"$f":"'Business Details'!D48","v":"Land"}]
[{"$f":"'Business Details'!D49","v":"Building other than infrastructure housing"}]
[{"$f":"'Business Details'!D50","v":"Distribution infrastructure not included in another category"}]
[{"$f":"'Business Details'!D51","v":"Support services"}]
[{"$f":"'Business Details'!D52","v":"Mains"}]
[{"$f":"'Business Details'!D53","v":"Establishment Costs"}]
[{"$f":"'Business Details'!D54","v":"Unallocated cash contribution"}]
[]
["List for Geographic Areas"]
[{"$f":"IF('Business Details'!D12=\"\",\"Geographic Area 1\",'Business Details'!D12)","v":"Gold Coast"}]
[{"$f":"IF('Business Details'!D13=\"\",\"Geographic Area 2\",'Business Details'!D13)","v":"Logan"}]
[{"$f":"IF('Business Details'!D14=\"\",\"Geographic Area 3\",'Business Details'!D14)","v":"Redland"}]
[{"$f":"IF('Business Details'!D15=\"\",\"Geographic Area 4\",'Business Details'!D15)","v":"Allconnex (all districts)"}]
[{"$f":"IF('Business Details'!D16=\"\",\"Geographic Area 5\",'Business Details'!D16)","v":"Geographic Area 5"}]
[]
["List for Allocation Basis"]
["Directly attributable"]
["Causal allocation"]
["Non-causal allocation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"5.5.1 SD02","index":19,"n_rows":69,"n_cols":13,"rows_kept":69,"cut":false,"hidden":false,"merged":[[9,3,9,5],[10,3,10,5],[11,3,11,5],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[19,1,19,3],[22,1,22,3],[24,3,24,5],[25,3,25,5],[26,3,26,5],[28,1,29,1],[28,2,29,2],[28,3,29,3],[28,4,29,4],[28,5,29,5],[34,1,34,3],[37,1,37,3],[40,3,40,5],[41,3,41,5],[42,3,42,5],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[293,1,294,1],[50,1,50,3],[53,1,53,3],[132,1,133,1],[187,1,188,1],[242,1,243,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Allocation Workpaper for \",'Business Details'!$D$9)","v":"Asset Allocation Workpaper for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,"Unique Identifier:",null,"Gold Coast  "]
[null,"Asset Name:",null,"Gold Coast WW/Tradewaste Assets"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,"Value \nas at \n1 July 2008",null,"WATER",null,"WASTE WATER",null,null,"OTHER"]
[null,null,null,null,null,null,null,"Drinking water","Other core water services","Waste-water via Sewer","Trade Waste","Other core wastewater services","Aggregate Non-regulated Services"]
[]
[null,"Opening RAB value for the asset",null,"($'000)",null,{"$f":"SUM('5.5.1 SD01'!F25:F43)","v":1281178.4665970269},null,null,null,{"$f":"$F$17*J20","v":1180349.7212758409},{"$f":"$F$17*K20","v":100828.74532118603}]
[]
[null,"Basis of allocation:"]
[null,"Allocation of Wastewater Asset to Trade Waste and Sewerage ",null,null,null,1,null,null,null,{"$f":"1-K20","v":0.92130000000000001},7.8700000000000006E-2]
[]
[null,"Reason for choosing this basis:"]
[null,"Estimated percentage volume of trade waste to sewerage (as provided by Council for initial 1 Jul 2008 RAB allocation)"]
[]
[null,"Unique Identifier:",null,"Logan"]
[null,"Asset Name:",null,"Logan WW/Tradewaste Assets"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,"Value \nas at \n1 July 2008",null,"WATER",null,"WASTE WATER",null,null,"OTHER"]
[null,null,null,null,null,null,null,"Drinking water","Other core water services","Waste-water via Sewer","Trade Waste","Other core wastewater services","Aggregate Non-regulated Services"]
[]
[null,"Opening RAB value for the asset",null,"($'000)",null,{"$f":"SUM('5.5.1 SD01'!F66:F76)","v":570283.93481324404},null,null,null,{"$f":"$F$32*J35","v":538918.31839851558},{"$f":"$F$32*K35","v":31365.616414728422}]
[]
[null,"Basis of allocation:"]
[null,"Allocation of Wastewater Asset to Trade Waste and Sewerage ",null,null,null,1,null,null,null,0.94499999999999995,5.5E-2]
[]
[null,"Reason for choosing this basis:"]
[null,"Estimated percentage volume of trade waste to sewerage (as provided by Council for initial 1 Jul 2008 RAB allocation)"]
[]
[]
[null,"Unique Identifier:",null,"Redland"]
[null,"Asset Name:",null,"Redland WW/Tradewaste Assets"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,"Value \nas at \n1 July 2008",null,"WATER",null,"WASTE WATER",null,null,"OTHER"]
[null,null,null,null,null,null,null,"Drinking water","Other core water services","Waste-water via Sewer","Trade Waste","Other core wastewater services","Aggregate Non-regulated Services"]
[]
[null,"Opening RAB value for the asset",null,"($'000)",null,{"$f":"SUM('5.5.1 SD01'!F107:F117)","v":248864.05006577662},null,null,null,{"$f":"$F$48*J51","v":223977.64505919896},{"$f":"$F$48*K51","v":24886.405006577665}]
[]
[null,"Basis of allocation:"]
[null,"Allocation of Wastewater Asset to Trade Waste and Sewerage ",null,null,null,1,null,null,null,{"$f":"1-K51","v":0.9},0.1]
[]
[null,"Reason for choosing this basis:",null,null,null,null,null,null,null,{"$f":"J48+J32+J17-'5.5.1 SD01'!O139","v":0},{"$f":"K48+K32+K17-'5.5.1 SD01'!P139","v":0}]
[null,"Estimated percentage volume of trade waste to sewerage (as provided by Council for initial 1 Jul 2008 RAB allocation)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Allocation Basis"]
["Causal allocation"]
["Non-causal allocation"]

{"sheet":"5.5.1 SD02 - New % split WW-TW","index":20,"n_rows":69,"n_cols":13,"rows_kept":69,"cut":false,"hidden":false,"merged":[[293,1,294,1],[132,1,133,1],[187,1,188,1],[242,1,243,1],[9,3,9,5],[10,3,10,5],[13,3,14,3],[19,1,19,3],[13,5,14,5],[13,1,14,1],[13,2,14,2],[13,4,14,4],[11,3,11,5],[24,3,24,5],[25,3,25,5],[22,1,22,3],[26,3,26,5],[28,1,29,1],[28,2,29,2],[28,3,29,3],[28,4,29,4],[28,5,29,5],[50,1,50,3],[53,1,53,3],[34,1,34,3],[37,1,37,3],[40,3,40,5],[41,3,41,5],[42,3,42,5],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Allocation Workpaper for \",'Business Details'!$D$9)","v":"Asset Allocation Workpaper for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,"Unique Identifier:",null,"Gold Coast  "]
[null,"Asset Name:",null,"Gold Coast WW/Tradewaste Assets"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,"Value \nas at \n1 July 2008",null,"WATER",null,"WASTE WATER",null,null,"OTHER"]
[null,null,null,null,null,null,null,"Drinking water","Other core water services","Waste-water via Sewer","Trade Waste","Other core wastewater services","Aggregate Non-regulated Services"]
[]
[null,"Opening RAB value for the asset",null,"($'000)",null,{"$f":"SUM('5.5.1 SD01'!F25:F43)","v":1281178.4665970269},null,null,null,{"$f":"$F$17*J20","v":1180349.7212758409},{"$f":"$F$17*K20","v":100828.74532118603}]
[]
[null,"Basis of allocation:"]
[null,"Allocation of Wastewater Asset to Trade Waste and Sewerage ",null,null,null,1,null,null,null,{"$f":"1-K20","v":0.92130000000000001},7.8700000000000006E-2]
[]
[null,"Reason for choosing this basis:"]
[null,"Estimated percentage volume of trade waste to sewerage"]
[]
[null,"Unique Identifier:",null,"Logan"]
[null,"Asset Name:",null,"Logan WW/Tradewaste Assets"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,"Value \nas at \n1 July 2008",null,"WATER",null,"WASTE WATER",null,null,"OTHER"]
[null,null,null,null,null,null,null,"Drinking water","Other core water services","Waste-water via Sewer","Trade Waste","Other core wastewater services","Aggregate Non-regulated Services"]
[]
[null,"Opening RAB value for the asset",null,"($'000)",null,{"$f":"SUM('5.5.1 SD01'!F66:F76)","v":570283.93481324404},null,null,null,{"$f":"$F$32*J35","v":525402.58914344176},{"$f":"$F$32*K35","v":44881.345669802307}]
[]
[null,"Basis of allocation:"]
[null,"Allocation of Wastewater Asset to Trade Waste and Sewerage ",null,null,null,1,null,null,null,{"$f":"1-K35","v":0.92130000000000001},7.8700000000000006E-2]
[]
[null,"Reason for choosing this basis:"]
[null,"Estimated percentage volume of trade waste to sewerage"]
[]
[]
[null,"Unique Identifier:",null,"Redland"]
[null,"Asset Name:",null,"Redland WW/Tradewaste Assets"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,"Value \nas at \n1 July 2008",null,"WATER",null,"WASTE WATER",null,null,"OTHER"]
[null,null,null,null,null,null,null,"Drinking water","Other core water services","Waste-water via Sewer","Trade Waste","Other core wastewater services","Aggregate Non-regulated Services"]
[]
[null,"Opening RAB value for the asset",null,"($'000)",null,{"$f":"SUM('5.5.1 SD01'!F107:F117)","v":248864.05006577662},null,null,null,{"$f":"$F$48*J51","v":223977.64505919896},{"$f":"$F$48*K51","v":24886.405006577665}]
[]
[null,"Basis of allocation:"]
[null,"Allocation of Wastewater Asset to Trade Waste and Sewerage ",null,null,null,1,null,null,null,{"$f":"1-K51","v":0.9},0.1]
[]
[null,"Reason for choosing this basis:"]
[null,"Estimated percentage volume of trade waste to sewerage"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Allocation Basis"]
["Causal allocation"]
["Non-causal allocation"]

{"sheet":"5.5.1 SD03","index":21,"n_rows":288,"n_cols":13,"rows_kept":288,"cut":false,"hidden":false,"merged":[[291,1,292,1],[10,1,11,1],[3,10,7,12]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"},null,null,null,null,null,null,null,null,"Provide (for each deemed category in section 3.4.2 of the Information Requirements, except for customer groups) details of the opening RAB for 1 July 2008.  Entities are also required to allocate the RAB between asset classes.\n\nSee sections 5.5.1 and 5.6.2 of the Information Requirements."]
[null,"5.5.1 SD03 OPENING REGULATORY ASSET BASE as at 1 July 2008"]
[]
[null,{"$f":"CONCATENATE(\"Allocation of Opening RAB for \",'Business Details'!$D$9)","v":"Allocation of Opening RAB for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,"Geographic Area 1","Geographic Area 2","Geographic Area 3","Geographic Area 4","Geographic Area 5"]
[null,null,null,null,"Numeration",{"$f":"'Business Details'!$D$12","v":"Gold Coast"},{"$f":"'Business Details'!$D$13","v":"Logan"},{"$f":"'Business Details'!$D$14","v":"Redland"},{"$f":"'Business Details'!$D$15","v":"Allconnex (all districts)"},{"$f":"'Business Details'!$D$16","v":0},"Total",null,"Supporting Documents"]
[]
[null,"WRITTEN DOWN VALUE as at 1 July 2008"]
[]
[null,"Total RAB as at 1 July 2008",null,null,"$'000",null,null,null,null,null,{"$f":"SUM(K37,K56,K75,K94,K113,K132)","v":3557536.9999996331},{"$f":"IF(K16='5.5.1'!K32,\"OK\",\"check\")","v":"OK"}]
[]
[]
[null,"REGULATORY ASSET BASE VALUES as at 1 July 2008"]
[null,"Drinking water"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",68013.502836770407,39170.04001722153,879.93304531509284,null,null,{"$f":"SUM(F21:H21)","v":108063.47589930703}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",8902.7105935385316,5426.6212629103375,358.39360096034142,null,null,{"$f":"SUM(F22:H22)","v":14687.725457409211}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,850.57258784837745,150.538142611708,null,null,1001.1107304600855]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",11830.07369782111,5404.6824657138386,14099.363880842688,null,null,31334.120044377636]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",521.59713871456131,230.63971773374436,88.034155131306591,null,null,840.27101157961215]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",22842.544550019757,6012.1280444822478,175.35041357629979,null,null,29030.023008078304]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",1363.8207672741878,1461.3809482397603,0,null,null,2825.2017155139483]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",736247.18550424336,376592.00014225324,156329.33669577245,null,null,1269168.5223422691]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,0,null,null,0]
[]
[null,"Total RAB Value for Drinking water as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F21:F35)","v":849721.43508838187},435148.06518640305,172080.94993420987,0,0,1456950.450208995]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K37-'5.5.1'!K21","v":0}]
[null,"Other core water services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,0,null,null,{"$f":"SUM(F40:H40)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",0,0,0,null,null,{"$f":"SUM(F41:H41)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,0,null,null,0]
[]
[null,"Total RAB Value for Other core water services as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F40:F54)","v":0},0,0,0,0,0]
[]
[null,"Wastewater via sewer"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,0,null,null,{"$f":"SUM(F59:H59)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",92302.131987073182,33661.506542556694,9719.5207203242935,null,null,{"$f":"SUM(F60:H60)","v":135683.15924995419}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",178505.15087943539,54616.666036721894,38505.393450285192,null,null,271627.21036644245]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,713.3062967287957,1029.1638030573795,null,null,1742.4700997861751]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",234.39347280145464,78.881720056198517,31.629427644887834,null,null,344.90462050254098]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",39372.911152076827,14914.730579182631,3449.4086839491742,null,null,57737.050415208629]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,1190.2874655306391,2577.1217142080609,null,null,3767.4091797387]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",869935.13378445408,433742.93975773879,168665.40725973001,null,null,1472343.4808019227]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,0,null,null,0]
[]
[null,"Total RAB Value for Wastewater via Sewer as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F59:F73)","v":1180349.7212758409},538918.31839851569,223977.64505919901,0,0,1943245.6847335554]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K75-'5.5.1'!K25","v":0}]
[null,"Trade Waste"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,0,null,null,{"$f":"SUM(F78:H78)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",7884.7039915148807,1959.1353014186436,1079.9467467026993,null,null,{"$f":"SUM(F79:H79)","v":10923.786039636223}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",15248.404834702666,3178.7477587510098,4278.3770500316887,null,null,22705.529643485366]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,41.515181291093931,114.35153367304216,null,null,155.86671496413609]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",20.022540225197528,4.59099957999039,3.5143808494319817,null,null,28.127920654619899]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",3363.3432190040667,868.05310249211084,383.26763154990829,null,null,4614.6639530460861]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,69.275990057338788,286.34685713422903,null,null,355.62284719156781]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",74312.270735739221,25244.29808113824,18740.600806636667,null,null,118297.16962351413]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,0,null,null,0]
[]
[null,"Total RAB Value for Trade Waste as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F78:F92)","v":100828.74532118603},31365.616414728429,24886.405006577668,0,0,157080.76674249212]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K94-'5.5.1'!K26","v":0}]
[null,"Other core wastewater services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,0,null,null,{"$f":"SUM(F97:H97)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",0,0,0,null,null,{"$f":"SUM(F98:H98)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,0,null,null,0]
[]
[null,"Total RAB Value for Other core wastewater services as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F97:F111)","v":0},0,0,0,0,0]
[]
[null,"Aggregate non-regulated services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",0,0,0,null,null,{"$f":"SUM(F116:H116)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",0,0,0,null,null,{"$f":"SUM(F117:H117)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",260.09831459060445,0,0,null,null,260.09831459060445]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",0,0,0,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",0,0,0,null,null,0]
[]
[null,"Total RAB Value for Aggregate Non-regulated Services as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F116:F130)","v":260.09831459060445},0,0,0,0,260.09831459060445]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K132-'5.5.1'!K30","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"5.5.1 SD04","index":22,"n_rows":289,"n_cols":13,"rows_kept":289,"cut":false,"hidden":false,"merged":[[292,1,293,1],[10,1,11,1],[3,10,6,12]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"},null,null,null,null,null,null,null,null,"Provide (for each deemed category in section 3.4.2 of the Information Requirements, except for customer groups) details for the opening tax asset base as at 1 July 2008."]
[null,"5.5.1 SD04 OPENING ASSET BASE as at 1 July 2008 (TAX VALUES)"]
[]
[null,{"$f":"CONCATENATE(\"Allocation of Opening Tax Asset Base for \",'Business Details'!$D$9)","v":"Allocation of Opening Tax Asset Base for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,"Geographic Area 1","Geographic Area 2","Geographic Area 3","Geographic Area 4","Geographic Area 5"]
[null,null,null,null,"Numeration",{"$f":"'Business Details'!$D$12","v":"Gold Coast"},{"$f":"'Business Details'!$D$13","v":"Logan"},{"$f":"'Business Details'!$D$14","v":"Redland"},{"$f":"'Business Details'!$D$15","v":"Allconnex (all districts)"},{"$f":"'Business Details'!$D$16","v":0},"Total",null,"Supporting Documents"]
[]
[null,"WRITTEN DOWN VALUE as at 1 July 2008"]
[]
[null,"Total WDV (accounting values) as at 1 July 2008",null,null,"$'000",null,null,null,null,null,{"$f":"'5.5.1'!K16","v":4193097.2615099354}]
[]
[]
[null,"TAX ASSET BASE VALUES as at 1 July 2008"]
[null,"Drinking water"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F21","v":68013.502836770407},{"$f":"'5.5.1 SD03'!G21","v":39170.04001722153},{"$f":"'5.5.1 SD03'!H21","v":879.93304531509284},{"$f":"'5.5.1 SD03'!I21","v":0},{"$f":"'5.5.1 SD03'!J21","v":0},{"$f":"SUM(F21:J21)","v":108063.47589930703},null,"NB. RAB values are used as opening tax base is yet to be determined"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F22","v":8902.7105935385316},{"$f":"'5.5.1 SD03'!G22","v":5426.6212629103375},{"$f":"'5.5.1 SD03'!H22","v":358.39360096034142},{"$f":"'5.5.1 SD03'!I22","v":0},{"$f":"'5.5.1 SD03'!J22","v":0},{"$f":"SUM(F22:J22)","v":14687.725457409211}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F23","v":0},{"$f":"'5.5.1 SD03'!G23","v":0},{"$f":"'5.5.1 SD03'!H23","v":0},{"$f":"'5.5.1 SD03'!I23","v":0},{"$f":"'5.5.1 SD03'!J23","v":0},0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F24","v":0},{"$f":"'5.5.1 SD03'!G24","v":850.57258784837745},{"$f":"'5.5.1 SD03'!H24","v":150.538142611708},{"$f":"'5.5.1 SD03'!I24","v":0},{"$f":"'5.5.1 SD03'!J24","v":0},1001.1107304600855]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F25","v":11830.07369782111},{"$f":"'5.5.1 SD03'!G25","v":5404.6824657138386},{"$f":"'5.5.1 SD03'!H25","v":14099.363880842688},{"$f":"'5.5.1 SD03'!I25","v":0},{"$f":"'5.5.1 SD03'!J25","v":0},31334.120044377636]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F26","v":0},{"$f":"'5.5.1 SD03'!G26","v":0},{"$f":"'5.5.1 SD03'!H26","v":0},{"$f":"'5.5.1 SD03'!I26","v":0},{"$f":"'5.5.1 SD03'!J26","v":0},0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F27","v":0},{"$f":"'5.5.1 SD03'!G27","v":0},{"$f":"'5.5.1 SD03'!H27","v":0},{"$f":"'5.5.1 SD03'!I27","v":0},{"$f":"'5.5.1 SD03'!J27","v":0},0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F28","v":521.59713871456131},{"$f":"'5.5.1 SD03'!G28","v":230.63971773374436},{"$f":"'5.5.1 SD03'!H28","v":88.034155131306591},{"$f":"'5.5.1 SD03'!I28","v":0},{"$f":"'5.5.1 SD03'!J28","v":0},840.27101157961215]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F29","v":22842.544550019757},{"$f":"'5.5.1 SD03'!G29","v":6012.1280444822478},{"$f":"'5.5.1 SD03'!H29","v":175.35041357629979},{"$f":"'5.5.1 SD03'!I29","v":0},{"$f":"'5.5.1 SD03'!J29","v":0},29030.023008078304]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F30","v":1363.8207672741878},{"$f":"'5.5.1 SD03'!G30","v":1461.3809482397603},{"$f":"'5.5.1 SD03'!H30","v":0},{"$f":"'5.5.1 SD03'!I30","v":0},{"$f":"'5.5.1 SD03'!J30","v":0},2825.2017155139483]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F31","v":0},{"$f":"'5.5.1 SD03'!G31","v":0},{"$f":"'5.5.1 SD03'!H31","v":0},{"$f":"'5.5.1 SD03'!I31","v":0},{"$f":"'5.5.1 SD03'!J31","v":0},0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F32","v":0},{"$f":"'5.5.1 SD03'!G32","v":0},{"$f":"'5.5.1 SD03'!H32","v":0},{"$f":"'5.5.1 SD03'!I32","v":0},{"$f":"'5.5.1 SD03'!J32","v":0},0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F33","v":736247.18550424336},{"$f":"'5.5.1 SD03'!G33","v":376592.00014225324},{"$f":"'5.5.1 SD03'!H33","v":156329.33669577245},{"$f":"'5.5.1 SD03'!I33","v":0},{"$f":"'5.5.1 SD03'!J33","v":0},1269168.5223422691]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F34","v":0},{"$f":"'5.5.1 SD03'!G34","v":0},{"$f":"'5.5.1 SD03'!H34","v":0},{"$f":"'5.5.1 SD03'!I34","v":0},{"$f":"'5.5.1 SD03'!J34","v":0},0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F35","v":0},{"$f":"'5.5.1 SD03'!G35","v":0},{"$f":"'5.5.1 SD03'!H35","v":0},{"$f":"'5.5.1 SD03'!I35","v":0},{"$f":"'5.5.1 SD03'!J35","v":0},0]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B20)","v":"Total Opening Tax Asset Base Value for Drinking water"},null,null,"$'000",{"$f":"SUM(F21:F35)","v":849721.43508838187},435148.06518640305,172080.94993420987,0,0,1456950.450208995]
[]
[null,"Other core water services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F40","v":0},{"$f":"'5.5.1 SD03'!G40","v":0},{"$f":"'5.5.1 SD03'!H40","v":0},{"$f":"'5.5.1 SD03'!I40","v":0},{"$f":"'5.5.1 SD03'!J40","v":0},{"$f":"SUM(F40:J40)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F41","v":0},{"$f":"'5.5.1 SD03'!G41","v":0},{"$f":"'5.5.1 SD03'!H41","v":0},{"$f":"'5.5.1 SD03'!I41","v":0},{"$f":"'5.5.1 SD03'!J41","v":0},{"$f":"SUM(F41:J41)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F42","v":0},{"$f":"'5.5.1 SD03'!G42","v":0},{"$f":"'5.5.1 SD03'!H42","v":0},{"$f":"'5.5.1 SD03'!I42","v":0},{"$f":"'5.5.1 SD03'!J42","v":0},0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F43","v":0},{"$f":"'5.5.1 SD03'!G43","v":0},{"$f":"'5.5.1 SD03'!H43","v":0},{"$f":"'5.5.1 SD03'!I43","v":0},{"$f":"'5.5.1 SD03'!J43","v":0},0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F44","v":0},{"$f":"'5.5.1 SD03'!G44","v":0},{"$f":"'5.5.1 SD03'!H44","v":0},{"$f":"'5.5.1 SD03'!I44","v":0},{"$f":"'5.5.1 SD03'!J44","v":0},0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F45","v":0},{"$f":"'5.5.1 SD03'!G45","v":0},{"$f":"'5.5.1 SD03'!H45","v":0},{"$f":"'5.5.1 SD03'!I45","v":0},{"$f":"'5.5.1 SD03'!J45","v":0},0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F46","v":0},{"$f":"'5.5.1 SD03'!G46","v":0},{"$f":"'5.5.1 SD03'!H46","v":0},{"$f":"'5.5.1 SD03'!I46","v":0},{"$f":"'5.5.1 SD03'!J46","v":0},0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F47","v":0},{"$f":"'5.5.1 SD03'!G47","v":0},{"$f":"'5.5.1 SD03'!H47","v":0},{"$f":"'5.5.1 SD03'!I47","v":0},{"$f":"'5.5.1 SD03'!J47","v":0},0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F48","v":0},{"$f":"'5.5.1 SD03'!G48","v":0},{"$f":"'5.5.1 SD03'!H48","v":0},{"$f":"'5.5.1 SD03'!I48","v":0},{"$f":"'5.5.1 SD03'!J48","v":0},0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F49","v":0},{"$f":"'5.5.1 SD03'!G49","v":0},{"$f":"'5.5.1 SD03'!H49","v":0},{"$f":"'5.5.1 SD03'!I49","v":0},{"$f":"'5.5.1 SD03'!J49","v":0},0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F50","v":0},{"$f":"'5.5.1 SD03'!G50","v":0},{"$f":"'5.5.1 SD03'!H50","v":0},{"$f":"'5.5.1 SD03'!I50","v":0},{"$f":"'5.5.1 SD03'!J50","v":0},0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F51","v":0},{"$f":"'5.5.1 SD03'!G51","v":0},{"$f":"'5.5.1 SD03'!H51","v":0},{"$f":"'5.5.1 SD03'!I51","v":0},{"$f":"'5.5.1 SD03'!J51","v":0},0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F52","v":0},{"$f":"'5.5.1 SD03'!G52","v":0},{"$f":"'5.5.1 SD03'!H52","v":0},{"$f":"'5.5.1 SD03'!I52","v":0},{"$f":"'5.5.1 SD03'!J52","v":0},0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F53","v":0},{"$f":"'5.5.1 SD03'!G53","v":0},{"$f":"'5.5.1 SD03'!H53","v":0},{"$f":"'5.5.1 SD03'!I53","v":0},{"$f":"'5.5.1 SD03'!J53","v":0},0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F54","v":0},{"$f":"'5.5.1 SD03'!G54","v":0},{"$f":"'5.5.1 SD03'!H54","v":0},{"$f":"'5.5.1 SD03'!I54","v":0},{"$f":"'5.5.1 SD03'!J54","v":0},0]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B39)","v":"Total Opening Tax Asset Base Value for Other core water services"},null,null,"$'000",{"$f":"SUM(F40:F54)","v":0},0,0,0,0,0]
[]
[null,"Wastewater via sewer"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F59","v":0},{"$f":"'5.5.1 SD03'!G59","v":0},{"$f":"'5.5.1 SD03'!H59","v":0},{"$f":"'5.5.1 SD03'!I59","v":0},{"$f":"'5.5.1 SD03'!J59","v":0},{"$f":"SUM(F59:J59)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F60","v":92302.131987073182},{"$f":"'5.5.1 SD03'!G60","v":33661.506542556694},{"$f":"'5.5.1 SD03'!H60","v":9719.5207203242935},{"$f":"'5.5.1 SD03'!I60","v":0},{"$f":"'5.5.1 SD03'!J60","v":0},{"$f":"SUM(F60:J60)","v":135683.15924995419}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F61","v":178505.15087943539},{"$f":"'5.5.1 SD03'!G61","v":54616.666036721894},{"$f":"'5.5.1 SD03'!H61","v":38505.393450285192},{"$f":"'5.5.1 SD03'!I61","v":0},{"$f":"'5.5.1 SD03'!J61","v":0},271627.21036644245]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F62","v":0},{"$f":"'5.5.1 SD03'!G62","v":713.3062967287957},{"$f":"'5.5.1 SD03'!H62","v":1029.1638030573795},{"$f":"'5.5.1 SD03'!I62","v":0},{"$f":"'5.5.1 SD03'!J62","v":0},1742.4700997861751]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F63","v":0},{"$f":"'5.5.1 SD03'!G63","v":0},{"$f":"'5.5.1 SD03'!H63","v":0},{"$f":"'5.5.1 SD03'!I63","v":0},{"$f":"'5.5.1 SD03'!J63","v":0},0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F64","v":0},{"$f":"'5.5.1 SD03'!G64","v":0},{"$f":"'5.5.1 SD03'!H64","v":0},{"$f":"'5.5.1 SD03'!I64","v":0},{"$f":"'5.5.1 SD03'!J64","v":0},0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F65","v":0},{"$f":"'5.5.1 SD03'!G65","v":0},{"$f":"'5.5.1 SD03'!H65","v":0},{"$f":"'5.5.1 SD03'!I65","v":0},{"$f":"'5.5.1 SD03'!J65","v":0},0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F66","v":234.39347280145464},{"$f":"'5.5.1 SD03'!G66","v":78.881720056198517},{"$f":"'5.5.1 SD03'!H66","v":31.629427644887834},{"$f":"'5.5.1 SD03'!I66","v":0},{"$f":"'5.5.1 SD03'!J66","v":0},344.90462050254098]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F67","v":39372.911152076827},{"$f":"'5.5.1 SD03'!G67","v":14914.730579182631},{"$f":"'5.5.1 SD03'!H67","v":3449.4086839491742},{"$f":"'5.5.1 SD03'!I67","v":0},{"$f":"'5.5.1 SD03'!J67","v":0},57737.050415208629]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F68","v":0},{"$f":"'5.5.1 SD03'!G68","v":1190.2874655306391},{"$f":"'5.5.1 SD03'!H68","v":2577.1217142080609},{"$f":"'5.5.1 SD03'!I68","v":0},{"$f":"'5.5.1 SD03'!J68","v":0},3767.4091797387]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F69","v":0},{"$f":"'5.5.1 SD03'!G69","v":0},{"$f":"'5.5.1 SD03'!H69","v":0},{"$f":"'5.5.1 SD03'!I69","v":0},{"$f":"'5.5.1 SD03'!J69","v":0},0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F70","v":0},{"$f":"'5.5.1 SD03'!G70","v":0},{"$f":"'5.5.1 SD03'!H70","v":0},{"$f":"'5.5.1 SD03'!I70","v":0},{"$f":"'5.5.1 SD03'!J70","v":0},0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F71","v":869935.13378445408},{"$f":"'5.5.1 SD03'!G71","v":433742.93975773879},{"$f":"'5.5.1 SD03'!H71","v":168665.40725973001},{"$f":"'5.5.1 SD03'!I71","v":0},{"$f":"'5.5.1 SD03'!J71","v":0},1472343.4808019227]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F72","v":0},{"$f":"'5.5.1 SD03'!G72","v":0},{"$f":"'5.5.1 SD03'!H72","v":0},{"$f":"'5.5.1 SD03'!I72","v":0},{"$f":"'5.5.1 SD03'!J72","v":0},0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F73","v":0},{"$f":"'5.5.1 SD03'!G73","v":0},{"$f":"'5.5.1 SD03'!H73","v":0},{"$f":"'5.5.1 SD03'!I73","v":0},{"$f":"'5.5.1 SD03'!J73","v":0},0]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B58)","v":"Total Opening Tax Asset Base Value for Wastewater via sewer"},null,null,"$'000",{"$f":"SUM(F59:F73)","v":1180349.7212758409},538918.31839851569,223977.64505919901,0,0,1943245.6847335554]
[]
[null,"Trade Waste"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F78","v":0},{"$f":"'5.5.1 SD03'!G78","v":0},{"$f":"'5.5.1 SD03'!H78","v":0},{"$f":"'5.5.1 SD03'!I78","v":0},{"$f":"'5.5.1 SD03'!J78","v":0},{"$f":"SUM(F78:J78)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F79","v":7884.7039915148807},{"$f":"'5.5.1 SD03'!G79","v":1959.1353014186436},{"$f":"'5.5.1 SD03'!H79","v":1079.9467467026993},{"$f":"'5.5.1 SD03'!I79","v":0},{"$f":"'5.5.1 SD03'!J79","v":0},{"$f":"SUM(F79:J79)","v":10923.786039636223}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F80","v":15248.404834702666},{"$f":"'5.5.1 SD03'!G80","v":3178.7477587510098},{"$f":"'5.5.1 SD03'!H80","v":4278.3770500316887},{"$f":"'5.5.1 SD03'!I80","v":0},{"$f":"'5.5.1 SD03'!J80","v":0},22705.529643485366]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F81","v":0},{"$f":"'5.5.1 SD03'!G81","v":41.515181291093931},{"$f":"'5.5.1 SD03'!H81","v":114.35153367304216},{"$f":"'5.5.1 SD03'!I81","v":0},{"$f":"'5.5.1 SD03'!J81","v":0},155.86671496413609]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F82","v":0},{"$f":"'5.5.1 SD03'!G82","v":0},{"$f":"'5.5.1 SD03'!H82","v":0},{"$f":"'5.5.1 SD03'!I82","v":0},{"$f":"'5.5.1 SD03'!J82","v":0},0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F83","v":0},{"$f":"'5.5.1 SD03'!G83","v":0},{"$f":"'5.5.1 SD03'!H83","v":0},{"$f":"'5.5.1 SD03'!I83","v":0},{"$f":"'5.5.1 SD03'!J83","v":0},0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F84","v":0},{"$f":"'5.5.1 SD03'!G84","v":0},{"$f":"'5.5.1 SD03'!H84","v":0},{"$f":"'5.5.1 SD03'!I84","v":0},{"$f":"'5.5.1 SD03'!J84","v":0},0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F85","v":20.022540225197528},{"$f":"'5.5.1 SD03'!G85","v":4.59099957999039},{"$f":"'5.5.1 SD03'!H85","v":3.5143808494319817},{"$f":"'5.5.1 SD03'!I85","v":0},{"$f":"'5.5.1 SD03'!J85","v":0},28.127920654619899]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F86","v":3363.3432190040667},{"$f":"'5.5.1 SD03'!G86","v":868.05310249211084},{"$f":"'5.5.1 SD03'!H86","v":383.26763154990829},{"$f":"'5.5.1 SD03'!I86","v":0},{"$f":"'5.5.1 SD03'!J86","v":0},4614.6639530460861]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F87","v":0},{"$f":"'5.5.1 SD03'!G87","v":69.275990057338788},{"$f":"'5.5.1 SD03'!H87","v":286.34685713422903},{"$f":"'5.5.1 SD03'!I87","v":0},{"$f":"'5.5.1 SD03'!J87","v":0},355.62284719156781]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F88","v":0},{"$f":"'5.5.1 SD03'!G88","v":0},{"$f":"'5.5.1 SD03'!H88","v":0},{"$f":"'5.5.1 SD03'!I88","v":0},{"$f":"'5.5.1 SD03'!J88","v":0},0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F89","v":0},{"$f":"'5.5.1 SD03'!G89","v":0},{"$f":"'5.5.1 SD03'!H89","v":0},{"$f":"'5.5.1 SD03'!I89","v":0},{"$f":"'5.5.1 SD03'!J89","v":0},0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F90","v":74312.270735739221},{"$f":"'5.5.1 SD03'!G90","v":25244.29808113824},{"$f":"'5.5.1 SD03'!H90","v":18740.600806636667},{"$f":"'5.5.1 SD03'!I90","v":0},{"$f":"'5.5.1 SD03'!J90","v":0},118297.16962351413]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F91","v":0},{"$f":"'5.5.1 SD03'!G91","v":0},{"$f":"'5.5.1 SD03'!H91","v":0},{"$f":"'5.5.1 SD03'!I91","v":0},{"$f":"'5.5.1 SD03'!J91","v":0},0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F92","v":0},{"$f":"'5.5.1 SD03'!G92","v":0},{"$f":"'5.5.1 SD03'!H92","v":0},{"$f":"'5.5.1 SD03'!I92","v":0},{"$f":"'5.5.1 SD03'!J92","v":0},0]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B77)","v":"Total Opening Tax Asset Base Value for Trade Waste"},null,null,"$'000",{"$f":"SUM(F78:F92)","v":100828.74532118603},31365.616414728429,24886.405006577668,0,0,157080.76674249212]
[]
[]
[null,"Other core wastewater services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F98","v":0},{"$f":"'5.5.1 SD03'!G98","v":0},{"$f":"'5.5.1 SD03'!H98","v":0},{"$f":"'5.5.1 SD03'!I98","v":0},{"$f":"'5.5.1 SD03'!J98","v":0},{"$f":"SUM(F98:J98)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F99","v":0},{"$f":"'5.5.1 SD03'!G99","v":0},{"$f":"'5.5.1 SD03'!H99","v":0},{"$f":"'5.5.1 SD03'!I99","v":0},{"$f":"'5.5.1 SD03'!J99","v":0},{"$f":"SUM(F99:J99)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F100","v":0},{"$f":"'5.5.1 SD03'!G100","v":0},{"$f":"'5.5.1 SD03'!H100","v":0},{"$f":"'5.5.1 SD03'!I100","v":0},{"$f":"'5.5.1 SD03'!J100","v":0},0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F101","v":0},{"$f":"'5.5.1 SD03'!G101","v":0},{"$f":"'5.5.1 SD03'!H101","v":0},{"$f":"'5.5.1 SD03'!I101","v":0},{"$f":"'5.5.1 SD03'!J101","v":0},0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F102","v":0},{"$f":"'5.5.1 SD03'!G102","v":0},{"$f":"'5.5.1 SD03'!H102","v":0},{"$f":"'5.5.1 SD03'!I102","v":0},{"$f":"'5.5.1 SD03'!J102","v":0},0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F103","v":0},{"$f":"'5.5.1 SD03'!G103","v":0},{"$f":"'5.5.1 SD03'!H103","v":0},{"$f":"'5.5.1 SD03'!I103","v":0},{"$f":"'5.5.1 SD03'!J103","v":0},0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F104","v":0},{"$f":"'5.5.1 SD03'!G104","v":0},{"$f":"'5.5.1 SD03'!H104","v":0},{"$f":"'5.5.1 SD03'!I104","v":0},{"$f":"'5.5.1 SD03'!J104","v":0},0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F105","v":0},{"$f":"'5.5.1 SD03'!G105","v":0},{"$f":"'5.5.1 SD03'!H105","v":0},{"$f":"'5.5.1 SD03'!I105","v":0},{"$f":"'5.5.1 SD03'!J105","v":0},0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F106","v":0},{"$f":"'5.5.1 SD03'!G106","v":0},{"$f":"'5.5.1 SD03'!H106","v":0},{"$f":"'5.5.1 SD03'!I106","v":0},{"$f":"'5.5.1 SD03'!J106","v":0},0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F107","v":0},{"$f":"'5.5.1 SD03'!G107","v":0},{"$f":"'5.5.1 SD03'!H107","v":0},{"$f":"'5.5.1 SD03'!I107","v":0},{"$f":"'5.5.1 SD03'!J107","v":0},0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F108","v":0},{"$f":"'5.5.1 SD03'!G108","v":0},{"$f":"'5.5.1 SD03'!H108","v":0},{"$f":"'5.5.1 SD03'!I108","v":0},{"$f":"'5.5.1 SD03'!J108","v":0},0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F109","v":0},{"$f":"'5.5.1 SD03'!G109","v":0},{"$f":"'5.5.1 SD03'!H109","v":0},{"$f":"'5.5.1 SD03'!I109","v":0},{"$f":"'5.5.1 SD03'!J109","v":0},0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F110","v":0},{"$f":"'5.5.1 SD03'!G110","v":0},{"$f":"'5.5.1 SD03'!H110","v":0},{"$f":"'5.5.1 SD03'!I110","v":0},{"$f":"'5.5.1 SD03'!J110","v":0},0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F111","v":0},{"$f":"'5.5.1 SD03'!G111","v":0},{"$f":"'5.5.1 SD03'!H111","v":0},{"$f":"'5.5.1 SD03'!I111","v":0},{"$f":"'5.5.1 SD03'!J111","v":0},0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F112","v":0},{"$f":"'5.5.1 SD03'!G112","v":0},{"$f":"'5.5.1 SD03'!H112","v":0},{"$f":"'5.5.1 SD03'!I112","v":0},{"$f":"'5.5.1 SD03'!J112","v":0},0]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B97)","v":"Total Opening Tax Asset Base Value for Other core wastewater services"},null,null,"$'000",{"$f":"SUM(F98:F112)","v":0},0,0,0,0,0]
[]
[null,"Aggregate non-regulated services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F117","v":0},{"$f":"'5.5.1 SD03'!G117","v":0},{"$f":"'5.5.1 SD03'!H117","v":0},{"$f":"'5.5.1 SD03'!I117","v":0},{"$f":"'5.5.1 SD03'!J117","v":0},{"$f":"SUM(F117:J117)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F118","v":0},{"$f":"'5.5.1 SD03'!G118","v":0},{"$f":"'5.5.1 SD03'!H118","v":0},{"$f":"'5.5.1 SD03'!I118","v":0},{"$f":"'5.5.1 SD03'!J118","v":0},{"$f":"SUM(F118:J118)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F119","v":0},{"$f":"'5.5.1 SD03'!G119","v":0},{"$f":"'5.5.1 SD03'!H119","v":0},{"$f":"'5.5.1 SD03'!I119","v":0},{"$f":"'5.5.1 SD03'!J119","v":0},0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F120","v":0},{"$f":"'5.5.1 SD03'!G120","v":0},{"$f":"'5.5.1 SD03'!H120","v":0},{"$f":"'5.5.1 SD03'!I120","v":0},{"$f":"'5.5.1 SD03'!J120","v":0},0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F121","v":0},{"$f":"'5.5.1 SD03'!G121","v":0},{"$f":"'5.5.1 SD03'!H121","v":0},{"$f":"'5.5.1 SD03'!I121","v":0},{"$f":"'5.5.1 SD03'!J121","v":0},0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F122","v":0},{"$f":"'5.5.1 SD03'!G122","v":0},{"$f":"'5.5.1 SD03'!H122","v":0},{"$f":"'5.5.1 SD03'!I122","v":0},{"$f":"'5.5.1 SD03'!J122","v":0},0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F123","v":260.09831459060445},{"$f":"'5.5.1 SD03'!G123","v":0},{"$f":"'5.5.1 SD03'!H123","v":0},{"$f":"'5.5.1 SD03'!I123","v":0},{"$f":"'5.5.1 SD03'!J123","v":0},260.09831459060445]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F124","v":0},{"$f":"'5.5.1 SD03'!G124","v":0},{"$f":"'5.5.1 SD03'!H124","v":0},{"$f":"'5.5.1 SD03'!I124","v":0},{"$f":"'5.5.1 SD03'!J124","v":0},0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F125","v":0},{"$f":"'5.5.1 SD03'!G125","v":0},{"$f":"'5.5.1 SD03'!H125","v":0},{"$f":"'5.5.1 SD03'!I125","v":0},{"$f":"'5.5.1 SD03'!J125","v":0},0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F126","v":0},{"$f":"'5.5.1 SD03'!G126","v":0},{"$f":"'5.5.1 SD03'!H126","v":0},{"$f":"'5.5.1 SD03'!I126","v":0},{"$f":"'5.5.1 SD03'!J126","v":0},0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F127","v":0},{"$f":"'5.5.1 SD03'!G127","v":0},{"$f":"'5.5.1 SD03'!H127","v":0},{"$f":"'5.5.1 SD03'!I127","v":0},{"$f":"'5.5.1 SD03'!J127","v":0},0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F128","v":0},{"$f":"'5.5.1 SD03'!G128","v":0},{"$f":"'5.5.1 SD03'!H128","v":0},{"$f":"'5.5.1 SD03'!I128","v":0},{"$f":"'5.5.1 SD03'!J128","v":0},0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F129","v":0},{"$f":"'5.5.1 SD03'!G129","v":0},{"$f":"'5.5.1 SD03'!H129","v":0},{"$f":"'5.5.1 SD03'!I129","v":0},{"$f":"'5.5.1 SD03'!J129","v":0},0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F130","v":0},{"$f":"'5.5.1 SD03'!G130","v":0},{"$f":"'5.5.1 SD03'!H130","v":0},{"$f":"'5.5.1 SD03'!I130","v":0},{"$f":"'5.5.1 SD03'!J130","v":0},0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"'5.5.1 SD03'!F131","v":0},{"$f":"'5.5.1 SD03'!G131","v":0},{"$f":"'5.5.1 SD03'!H131","v":0},{"$f":"'5.5.1 SD03'!I131","v":0},{"$f":"'5.5.1 SD03'!J131","v":0},0]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B116)","v":"Total Opening Tax Asset Base Value for Aggregate non-regulated services"},null,null,"$'000",{"$f":"SUM(F117:F131)","v":260.09831459060445},0,0,0,0,260.09831459060445]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"5.5.3","index":23,"n_rows":2430,"n_cols":29,"rows_kept":2430,"cut":false,"hidden":false,"merged":[[1948,1,1949,3],[0,26,2,28],[9,1,10,3],[23,28,25,30],[494,1,495,3],[978,1,979,3],[1463,1,1464,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Disposals for \",'Business Details'!$D$9)","v":"Asset Disposals for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.1'!M12","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"J11+1","v":2014},{"$f":"K11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!$C$12,\" - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Gold Coast"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F24+F29+F34+F39+F44+F49+F54+F59+F64+F69+F74+F79+F84+F89+F94+F103+F108+F113+F118+F123+F128+F133+F138+F143+F148+F153+F158+F163+F173+F182+F187+F192+F197+F202+F207+F217+F222+F212+F232+F227+F237+F242+F247+F252+F261+F266+F271+F276+F281+F286+F291+F296+F301+F306+F311+F316+F321+F326+F331+F340+F345+F350+F355+F360+F365+F370+F375+F380+F385+F390+F395+F400+F405+F410+F419+F424+F429+F434+F439+F444+F449+F454+F459+F464+F469+F474+F479+F484+F489","v":4403.9169229370555},3789.9792563449873,4230.0989025543549,4321.1699616389842,4411.9649888460754,4522.2641135672266,{"$f":"L24+L29+L34+L39+L44+L49+L54+L59+L64+L69+L74+L79+L84+L89+L94+L103+L108+L113+L118+L123+L128+L133+L138+L143+L148+L153+L158+L163+L173+L182+L187+L192+L197+L202+L207+L217+L222+L212+L232+L227+L237+L242+L247+L252+L261+L266+L271+L276+L281+L286+L291+L296+L301+L306+L311+L316+L321+L326+L331+L340+L345+L350+L355+L360+L365+L370+L375+L380+L385+L390+L395+L400+L405+L410+L419+L424+L429+L434+L439+L444+L449+L454+L459+L464+L469+L474+L479+L484+L489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,"NB. RAB disposals used as tax base is yet to be determined"]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,{"$f":"L25+L30+L35+L40+L45+L50+L55+L60+L65+L70+L75+L80+L85+L90+L95+L104+L109+L114+L119+L124+L129+L134+L139+L144+L149+L154+L159+L164+L174+L183+L188+L193+L198+L203+L208+L218+L223+L213+L233+L228+L238+L243+L248+L253+L262+L267+L272+L277+L282+L287+L292+L297+L302+L307+L312+L317+L322+L327+L332+L341+L346+L351+L356+L361+L366+L371+L376+L381+L386+L391+L396+L401+L406+L411+L420+L425+L430+L435+L440+L445+L450+L455+L460+L465+L470+L475+L480+L485+L490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Therefore linked to worksheet 5.5.2"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F17-F18","v":4403.9169229370555},3789.9792563449873,4230.0989025543549,4321.1699616389842,4411.9649888460754,4522.2641135672266,{"$f":"L17-L18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F24","v":77.070802535257172},{"$f":"'5.5.2'!G24","v":0},{"$f":"'5.5.2'!H24","v":39.787801808826515},{"$f":"'5.5.2'!I24","v":40.644405243604623},{"$f":"'5.5.2'!J24","v":41.498412355722337},{"$f":"'5.5.2'!K24","v":42.53587266461539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter both the gross value and accumulated depreciation as positive numbers."]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F25","v":0},{"$f":"'5.5.2'!G25","v":0},{"$f":"'5.5.2'!H25","v":0},{"$f":"'5.5.2'!I25","v":0},{"$f":"'5.5.2'!J25","v":0},{"$f":"'5.5.2'!K25","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F24-F25","v":77.070802535257172},{"$f":"G24-G25","v":0},{"$f":"H24-H25","v":39.787801808826515},{"$f":"I24-I25","v":40.644405243604623},{"$f":"J24-J25","v":41.498412355722337},{"$f":"K24-K25","v":42.53587266461539},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F29","v":204.27854307013232},{"$f":"'5.5.2'!G29","v":0},{"$f":"'5.5.2'!H29","v":105.45879785995581},{"$f":"'5.5.2'!I29","v":107.72925172690877},{"$f":"'5.5.2'!J29","v":109.9928239604421},{"$f":"'5.5.2'!K29","v":112.74264455945313}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F30","v":0},{"$f":"'5.5.2'!G30","v":0},{"$f":"'5.5.2'!H30","v":0},{"$f":"'5.5.2'!I30","v":0},{"$f":"'5.5.2'!J30","v":0},{"$f":"'5.5.2'!K30","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F29-F30","v":204.27854307013232},{"$f":"G29-G30","v":0},{"$f":"H29-H30","v":105.45879785995581},{"$f":"I29-I30","v":107.72925172690877},{"$f":"J29-J30","v":109.9928239604421},{"$f":"K29-K30","v":112.74264455945313},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F34","v":0},{"$f":"'5.5.2'!G34","v":0},{"$f":"'5.5.2'!H34","v":0},{"$f":"'5.5.2'!I34","v":0},{"$f":"'5.5.2'!J34","v":0},{"$f":"'5.5.2'!K34","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F35","v":0},{"$f":"'5.5.2'!G35","v":0},{"$f":"'5.5.2'!H35","v":0},{"$f":"'5.5.2'!I35","v":0},{"$f":"'5.5.2'!J35","v":0},{"$f":"'5.5.2'!K35","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},{"$f":"H34-H35","v":0},{"$f":"I34-I35","v":0},{"$f":"J34-J35","v":0},{"$f":"K34-K35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F39","v":0},{"$f":"'5.5.2'!G39","v":0},{"$f":"'5.5.2'!H39","v":0},{"$f":"'5.5.2'!I39","v":0},{"$f":"'5.5.2'!J39","v":0},{"$f":"'5.5.2'!K39","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F40","v":0},{"$f":"'5.5.2'!G40","v":0},{"$f":"'5.5.2'!H40","v":0},{"$f":"'5.5.2'!I40","v":0},{"$f":"'5.5.2'!J40","v":0},{"$f":"'5.5.2'!K40","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F39-F40","v":0},{"$f":"G39-G40","v":0},{"$f":"H39-H40","v":0},{"$f":"I39-I40","v":0},{"$f":"J39-J40","v":0},{"$f":"K39-K40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F44","v":0},{"$f":"'5.5.2'!G44","v":0},{"$f":"'5.5.2'!H44","v":0},{"$f":"'5.5.2'!I44","v":0},{"$f":"'5.5.2'!J44","v":0},{"$f":"'5.5.2'!K44","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F45","v":0},{"$f":"'5.5.2'!G45","v":0},{"$f":"'5.5.2'!H45","v":0},{"$f":"'5.5.2'!I45","v":0},{"$f":"'5.5.2'!J45","v":0},{"$f":"'5.5.2'!K45","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F44-F45","v":0},{"$f":"G44-G45","v":0},{"$f":"H44-H45","v":0},{"$f":"I44-I45","v":0},{"$f":"J44-J45","v":0},{"$f":"K44-K45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F49","v":0},{"$f":"'5.5.2'!G49","v":0},{"$f":"'5.5.2'!H49","v":0},{"$f":"'5.5.2'!I49","v":0},{"$f":"'5.5.2'!J49","v":0},{"$f":"'5.5.2'!K49","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F50","v":0},{"$f":"'5.5.2'!G50","v":0},{"$f":"'5.5.2'!H50","v":0},{"$f":"'5.5.2'!I50","v":0},{"$f":"'5.5.2'!J50","v":0},{"$f":"'5.5.2'!K50","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F49-F50","v":0},{"$f":"G49-G50","v":0},{"$f":"H49-H50","v":0},{"$f":"I49-I50","v":0},{"$f":"J49-J50","v":0},{"$f":"K49-K50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F54","v":0},{"$f":"'5.5.2'!G54","v":0},{"$f":"'5.5.2'!H54","v":0},{"$f":"'5.5.2'!I54","v":0},{"$f":"'5.5.2'!J54","v":0},{"$f":"'5.5.2'!K54","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F55","v":0},{"$f":"'5.5.2'!G55","v":0},{"$f":"'5.5.2'!H55","v":0},{"$f":"'5.5.2'!I55","v":0},{"$f":"'5.5.2'!J55","v":0},{"$f":"'5.5.2'!K55","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F54-F55","v":0},{"$f":"G54-G55","v":0},{"$f":"H54-H55","v":0},{"$f":"I54-I55","v":0},{"$f":"J54-J55","v":0},{"$f":"K54-K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F59","v":0},{"$f":"'5.5.2'!G59","v":0},{"$f":"'5.5.2'!H59","v":0},{"$f":"'5.5.2'!I59","v":0},{"$f":"'5.5.2'!J59","v":0},{"$f":"'5.5.2'!K59","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F60","v":0},{"$f":"'5.5.2'!G60","v":0},{"$f":"'5.5.2'!H60","v":0},{"$f":"'5.5.2'!I60","v":0},{"$f":"'5.5.2'!J60","v":0},{"$f":"'5.5.2'!K60","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F59-F60","v":0},{"$f":"G59-G60","v":0},{"$f":"H59-H60","v":0},{"$f":"I59-I60","v":0},{"$f":"J59-J60","v":0},{"$f":"K59-K60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F64","v":0},{"$f":"'5.5.2'!G64","v":0},{"$f":"'5.5.2'!H64","v":0},{"$f":"'5.5.2'!I64","v":0},{"$f":"'5.5.2'!J64","v":0},{"$f":"'5.5.2'!K64","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F65","v":0},{"$f":"'5.5.2'!G65","v":0},{"$f":"'5.5.2'!H65","v":0},{"$f":"'5.5.2'!I65","v":0},{"$f":"'5.5.2'!J65","v":0},{"$f":"'5.5.2'!K65","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F64-F65","v":0},{"$f":"G64-G65","v":0},{"$f":"H64-H65","v":0},{"$f":"I64-I65","v":0},{"$f":"J64-J65","v":0},{"$f":"K64-K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F69","v":0},{"$f":"'5.5.2'!G69","v":0},{"$f":"'5.5.2'!H69","v":0},{"$f":"'5.5.2'!I69","v":0},{"$f":"'5.5.2'!J69","v":0},{"$f":"'5.5.2'!K69","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F70","v":0},{"$f":"'5.5.2'!G70","v":0},{"$f":"'5.5.2'!H70","v":0},{"$f":"'5.5.2'!I70","v":0},{"$f":"'5.5.2'!J70","v":0},{"$f":"'5.5.2'!K70","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F69-F70","v":0},{"$f":"G69-G70","v":0},{"$f":"H69-H70","v":0},{"$f":"I69-I70","v":0},{"$f":"J69-J70","v":0},{"$f":"K69-K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F74","v":0},{"$f":"'5.5.2'!G74","v":0},{"$f":"'5.5.2'!H74","v":0},{"$f":"'5.5.2'!I74","v":0},{"$f":"'5.5.2'!J74","v":0},{"$f":"'5.5.2'!K74","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F75","v":0},{"$f":"'5.5.2'!G75","v":0},{"$f":"'5.5.2'!H75","v":0},{"$f":"'5.5.2'!I75","v":0},{"$f":"'5.5.2'!J75","v":0},{"$f":"'5.5.2'!K75","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},{"$f":"H74-H75","v":0},{"$f":"I74-I75","v":0},{"$f":"J74-J75","v":0},{"$f":"K74-K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F79","v":0},{"$f":"'5.5.2'!G79","v":0},{"$f":"'5.5.2'!H79","v":0},{"$f":"'5.5.2'!I79","v":0},{"$f":"'5.5.2'!J79","v":0},{"$f":"'5.5.2'!K79","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F80","v":0},{"$f":"'5.5.2'!G80","v":0},{"$f":"'5.5.2'!H80","v":0},{"$f":"'5.5.2'!I80","v":0},{"$f":"'5.5.2'!J80","v":0},{"$f":"'5.5.2'!K80","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F79-F80","v":0},{"$f":"G79-G80","v":0},{"$f":"H79-H80","v":0},{"$f":"I79-I80","v":0},{"$f":"J79-J80","v":0},{"$f":"K79-K80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F84","v":1724.8738006367605},{"$f":"'5.5.2'!G84","v":1808.3546838393429},{"$f":"'5.5.2'!H84","v":1824.0292051107883},{"$f":"'5.5.2'!I84","v":1863.2992731014976},{"$f":"'5.5.2'!J84","v":1902.4503154576366},{"$f":"'5.5.2'!K84","v":1950.0115733440773}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F85","v":0},{"$f":"'5.5.2'!G85","v":0},{"$f":"'5.5.2'!H85","v":0},{"$f":"'5.5.2'!I85","v":0},{"$f":"'5.5.2'!J85","v":0},{"$f":"'5.5.2'!K85","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F84-F85","v":1724.8738006367605},{"$f":"G84-G85","v":1808.3546838393429},{"$f":"H84-H85","v":1824.0292051107883},{"$f":"I84-I85","v":1863.2992731014976},{"$f":"J84-J85","v":1902.4503154576366},{"$f":"K84-K85","v":1950.0115733440773},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F89","v":0},{"$f":"'5.5.2'!G89","v":0},{"$f":"'5.5.2'!H89","v":0},{"$f":"'5.5.2'!I89","v":0},{"$f":"'5.5.2'!J89","v":0},{"$f":"'5.5.2'!K89","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F90","v":0},{"$f":"'5.5.2'!G90","v":0},{"$f":"'5.5.2'!H90","v":0},{"$f":"'5.5.2'!I90","v":0},{"$f":"'5.5.2'!J90","v":0},{"$f":"'5.5.2'!K90","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F89-F90","v":0},{"$f":"G89-G90","v":0},{"$f":"H89-H90","v":0},{"$f":"I89-I90","v":0},{"$f":"J89-J90","v":0},{"$f":"K89-K90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F94","v":0},{"$f":"'5.5.2'!G94","v":0},{"$f":"'5.5.2'!H94","v":0},{"$f":"'5.5.2'!I94","v":0},{"$f":"'5.5.2'!J94","v":0},{"$f":"'5.5.2'!K94","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F95","v":0},{"$f":"'5.5.2'!G95","v":0},{"$f":"'5.5.2'!H95","v":0},{"$f":"'5.5.2'!I95","v":0},{"$f":"'5.5.2'!J95","v":0},{"$f":"'5.5.2'!K95","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F94-F95","v":0},{"$f":"G94-G95","v":0},{"$f":"H94-H95","v":0},{"$f":"I94-I95","v":0},{"$f":"J94-J95","v":0},{"$f":"K94-K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F103","v":0},{"$f":"'5.5.2'!G103","v":0},{"$f":"'5.5.2'!H103","v":0},{"$f":"'5.5.2'!I103","v":0},{"$f":"'5.5.2'!J103","v":0},{"$f":"'5.5.2'!K103","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F104","v":0},{"$f":"'5.5.2'!G104","v":0},{"$f":"'5.5.2'!H104","v":0},{"$f":"'5.5.2'!I104","v":0},{"$f":"'5.5.2'!J104","v":0},{"$f":"'5.5.2'!K104","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F103-F104","v":0},{"$f":"G103-G104","v":0},{"$f":"H103-H104","v":0},{"$f":"I103-I104","v":0},{"$f":"J103-J104","v":0},{"$f":"K103-K104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F108","v":0},{"$f":"'5.5.2'!G108","v":0},{"$f":"'5.5.2'!H108","v":0},{"$f":"'5.5.2'!I108","v":0},{"$f":"'5.5.2'!J108","v":0},{"$f":"'5.5.2'!K108","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F109","v":0},{"$f":"'5.5.2'!G109","v":0},{"$f":"'5.5.2'!H109","v":0},{"$f":"'5.5.2'!I109","v":0},{"$f":"'5.5.2'!J109","v":0},{"$f":"'5.5.2'!K109","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F108-F109","v":0},{"$f":"G108-G109","v":0},{"$f":"H108-H109","v":0},{"$f":"I108-I109","v":0},{"$f":"J108-J109","v":0},{"$f":"K108-K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F113","v":0},{"$f":"'5.5.2'!G113","v":0},{"$f":"'5.5.2'!H113","v":0},{"$f":"'5.5.2'!I113","v":0},{"$f":"'5.5.2'!J113","v":0},{"$f":"'5.5.2'!K113","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F114","v":0},{"$f":"'5.5.2'!G114","v":0},{"$f":"'5.5.2'!H114","v":0},{"$f":"'5.5.2'!I114","v":0},{"$f":"'5.5.2'!J114","v":0},{"$f":"'5.5.2'!K114","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F113-F114","v":0},{"$f":"G113-G114","v":0},{"$f":"H113-H114","v":0},{"$f":"I113-I114","v":0},{"$f":"J113-J114","v":0},{"$f":"K113-K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F118","v":0},{"$f":"'5.5.2'!G118","v":0},{"$f":"'5.5.2'!H118","v":0},{"$f":"'5.5.2'!I118","v":0},{"$f":"'5.5.2'!J118","v":0},{"$f":"'5.5.2'!K118","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F119","v":0},{"$f":"'5.5.2'!G119","v":0},{"$f":"'5.5.2'!H119","v":0},{"$f":"'5.5.2'!I119","v":0},{"$f":"'5.5.2'!J119","v":0},{"$f":"'5.5.2'!K119","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F118-F119","v":0},{"$f":"G118-G119","v":0},{"$f":"H118-H119","v":0},{"$f":"I118-I119","v":0},{"$f":"J118-J119","v":0},{"$f":"K118-K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F123","v":0},{"$f":"'5.5.2'!G123","v":0},{"$f":"'5.5.2'!H123","v":0},{"$f":"'5.5.2'!I123","v":0},{"$f":"'5.5.2'!J123","v":0},{"$f":"'5.5.2'!K123","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F124","v":0},{"$f":"'5.5.2'!G124","v":0},{"$f":"'5.5.2'!H124","v":0},{"$f":"'5.5.2'!I124","v":0},{"$f":"'5.5.2'!J124","v":0},{"$f":"'5.5.2'!K124","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F123-F124","v":0},{"$f":"G123-G124","v":0},{"$f":"H123-H124","v":0},{"$f":"I123-I124","v":0},{"$f":"J123-J124","v":0},{"$f":"K123-K124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F128","v":0},{"$f":"'5.5.2'!G128","v":0},{"$f":"'5.5.2'!H128","v":0},{"$f":"'5.5.2'!I128","v":0},{"$f":"'5.5.2'!J128","v":0},{"$f":"'5.5.2'!K128","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F129","v":0},{"$f":"'5.5.2'!G129","v":0},{"$f":"'5.5.2'!H129","v":0},{"$f":"'5.5.2'!I129","v":0},{"$f":"'5.5.2'!J129","v":0},{"$f":"'5.5.2'!K129","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F128-F129","v":0},{"$f":"G128-G129","v":0},{"$f":"H128-H129","v":0},{"$f":"I128-I129","v":0},{"$f":"J128-J129","v":0},{"$f":"K128-K129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F133","v":0},{"$f":"'5.5.2'!G133","v":0},{"$f":"'5.5.2'!H133","v":0},{"$f":"'5.5.2'!I133","v":0},{"$f":"'5.5.2'!J133","v":0},{"$f":"'5.5.2'!K133","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F134","v":0},{"$f":"'5.5.2'!G134","v":0},{"$f":"'5.5.2'!H134","v":0},{"$f":"'5.5.2'!I134","v":0},{"$f":"'5.5.2'!J134","v":0},{"$f":"'5.5.2'!K134","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F133-F134","v":0},{"$f":"G133-G134","v":0},{"$f":"H133-H134","v":0},{"$f":"I133-I134","v":0},{"$f":"J133-J134","v":0},{"$f":"K133-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F138","v":0},{"$f":"'5.5.2'!G138","v":0},{"$f":"'5.5.2'!H138","v":0},{"$f":"'5.5.2'!I138","v":0},{"$f":"'5.5.2'!J138","v":0},{"$f":"'5.5.2'!K138","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F139","v":0},{"$f":"'5.5.2'!G139","v":0},{"$f":"'5.5.2'!H139","v":0},{"$f":"'5.5.2'!I139","v":0},{"$f":"'5.5.2'!J139","v":0},{"$f":"'5.5.2'!K139","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F138-F139","v":0},{"$f":"G138-G139","v":0},{"$f":"H138-H139","v":0},{"$f":"I138-I139","v":0},{"$f":"J138-J139","v":0},{"$f":"K138-K139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F143","v":0},{"$f":"'5.5.2'!G143","v":0},{"$f":"'5.5.2'!H143","v":0},{"$f":"'5.5.2'!I143","v":0},{"$f":"'5.5.2'!J143","v":0},{"$f":"'5.5.2'!K143","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F144","v":0},{"$f":"'5.5.2'!G144","v":0},{"$f":"'5.5.2'!H144","v":0},{"$f":"'5.5.2'!I144","v":0},{"$f":"'5.5.2'!J144","v":0},{"$f":"'5.5.2'!K144","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F143-F144","v":0},{"$f":"G143-G144","v":0},{"$f":"H143-H144","v":0},{"$f":"I143-I144","v":0},{"$f":"J143-J144","v":0},{"$f":"K143-K144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F148","v":0},{"$f":"'5.5.2'!G148","v":0},{"$f":"'5.5.2'!H148","v":0},{"$f":"'5.5.2'!I148","v":0},{"$f":"'5.5.2'!J148","v":0},{"$f":"'5.5.2'!K148","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F149","v":0},{"$f":"'5.5.2'!G149","v":0},{"$f":"'5.5.2'!H149","v":0},{"$f":"'5.5.2'!I149","v":0},{"$f":"'5.5.2'!J149","v":0},{"$f":"'5.5.2'!K149","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F148-F149","v":0},{"$f":"G148-G149","v":0},{"$f":"H148-H149","v":0},{"$f":"I148-I149","v":0},{"$f":"J148-J149","v":0},{"$f":"K148-K149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F153","v":0},{"$f":"'5.5.2'!G153","v":0},{"$f":"'5.5.2'!H153","v":0},{"$f":"'5.5.2'!I153","v":0},{"$f":"'5.5.2'!J153","v":0},{"$f":"'5.5.2'!K153","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F154","v":0},{"$f":"'5.5.2'!G154","v":0},{"$f":"'5.5.2'!H154","v":0},{"$f":"'5.5.2'!I154","v":0},{"$f":"'5.5.2'!J154","v":0},{"$f":"'5.5.2'!K154","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F153-F154","v":0},{"$f":"G153-G154","v":0},{"$f":"H153-H154","v":0},{"$f":"I153-I154","v":0},{"$f":"J153-J154","v":0},{"$f":"K153-K154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F158","v":0},{"$f":"'5.5.2'!G158","v":0},{"$f":"'5.5.2'!H158","v":0},{"$f":"'5.5.2'!I158","v":0},{"$f":"'5.5.2'!J158","v":0},{"$f":"'5.5.2'!K158","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F159","v":0},{"$f":"'5.5.2'!G159","v":0},{"$f":"'5.5.2'!H159","v":0},{"$f":"'5.5.2'!I159","v":0},{"$f":"'5.5.2'!J159","v":0},{"$f":"'5.5.2'!K159","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F158-F159","v":0},{"$f":"G158-G159","v":0},{"$f":"H158-H159","v":0},{"$f":"I158-I159","v":0},{"$f":"J158-J159","v":0},{"$f":"K158-K159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F163","v":0},{"$f":"'5.5.2'!G163","v":0},{"$f":"'5.5.2'!H163","v":0},{"$f":"'5.5.2'!I163","v":0},{"$f":"'5.5.2'!J163","v":0},{"$f":"'5.5.2'!K163","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F164","v":0},{"$f":"'5.5.2'!G164","v":0},{"$f":"'5.5.2'!H164","v":0},{"$f":"'5.5.2'!I164","v":0},{"$f":"'5.5.2'!J164","v":0},{"$f":"'5.5.2'!K164","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F163-F164","v":0},{"$f":"G163-G164","v":0},{"$f":"H163-H164","v":0},{"$f":"I163-I164","v":0},{"$f":"J163-J164","v":0},{"$f":"K163-K164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F168","v":0},{"$f":"'5.5.2'!G168","v":0},{"$f":"'5.5.2'!H168","v":0},{"$f":"'5.5.2'!I168","v":0},{"$f":"'5.5.2'!J168","v":0},{"$f":"'5.5.2'!K168","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F169","v":0},{"$f":"'5.5.2'!G169","v":0},{"$f":"'5.5.2'!H169","v":0},{"$f":"'5.5.2'!I169","v":0},{"$f":"'5.5.2'!J169","v":0},{"$f":"'5.5.2'!K169","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F168-F169","v":0},{"$f":"G168-G169","v":0},{"$f":"H168-H169","v":0},{"$f":"I168-I169","v":0},{"$f":"J168-J169","v":0},{"$f":"K168-K169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F173","v":0},{"$f":"'5.5.2'!G173","v":0},{"$f":"'5.5.2'!H173","v":0},{"$f":"'5.5.2'!I173","v":0},{"$f":"'5.5.2'!J173","v":0},{"$f":"'5.5.2'!K173","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F174","v":0},{"$f":"'5.5.2'!G174","v":0},{"$f":"'5.5.2'!H174","v":0},{"$f":"'5.5.2'!I174","v":0},{"$f":"'5.5.2'!J174","v":0},{"$f":"'5.5.2'!K174","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F173-F174","v":0},{"$f":"G173-G174","v":0},{"$f":"H173-H174","v":0},{"$f":"I173-I174","v":0},{"$f":"J173-J174","v":0},{"$f":"K173-K174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F182","v":0},{"$f":"'5.5.2'!G182","v":0},{"$f":"'5.5.2'!H182","v":0},{"$f":"'5.5.2'!I182","v":0},{"$f":"'5.5.2'!J182","v":0},{"$f":"'5.5.2'!K182","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F183","v":0},{"$f":"'5.5.2'!G183","v":0},{"$f":"'5.5.2'!H183","v":0},{"$f":"'5.5.2'!I183","v":0},{"$f":"'5.5.2'!J183","v":0},{"$f":"'5.5.2'!K183","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F182-F183","v":0},{"$f":"G182-G183","v":0},{"$f":"H182-H183","v":0},{"$f":"I182-I183","v":0},{"$f":"J182-J183","v":0},{"$f":"K182-K183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F187","v":1530.6778732867404},{"$f":"'5.5.2'!G187","v":0},{"$f":"'5.5.2'!H187","v":790.21245208427968},{"$f":"'5.5.2'!I187","v":807.22517130692506},{"$f":"'5.5.2'!J187","v":824.18632581871418},{"$f":"'5.5.2'!K187","v":844.79098396418203}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F188","v":0},{"$f":"'5.5.2'!G188","v":0},{"$f":"'5.5.2'!H188","v":0},{"$f":"'5.5.2'!I188","v":0},{"$f":"'5.5.2'!J188","v":0},{"$f":"'5.5.2'!K188","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F187-F188","v":1530.6778732867404},{"$f":"G187-G188","v":0},{"$f":"H187-H188","v":790.21245208427968},{"$f":"I187-I188","v":807.22517130692506},{"$f":"J187-J188","v":824.18632581871418},{"$f":"K187-K188","v":844.79098396418203},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F192","v":0},{"$f":"'5.5.2'!G192","v":0},{"$f":"'5.5.2'!H192","v":0},{"$f":"'5.5.2'!I192","v":0},{"$f":"'5.5.2'!J192","v":0},{"$f":"'5.5.2'!K192","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F193","v":0},{"$f":"'5.5.2'!G193","v":0},{"$f":"'5.5.2'!H193","v":0},{"$f":"'5.5.2'!I193","v":0},{"$f":"'5.5.2'!J193","v":0},{"$f":"'5.5.2'!K193","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F192-F193","v":0},{"$f":"G192-G193","v":0},{"$f":"H192-H193","v":0},{"$f":"I192-I193","v":0},{"$f":"J192-J193","v":0},{"$f":"K192-K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F197","v":0},{"$f":"'5.5.2'!G197","v":0},{"$f":"'5.5.2'!H197","v":0},{"$f":"'5.5.2'!I197","v":0},{"$f":"'5.5.2'!J197","v":0},{"$f":"'5.5.2'!K197","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F198","v":0},{"$f":"'5.5.2'!G198","v":0},{"$f":"'5.5.2'!H198","v":0},{"$f":"'5.5.2'!I198","v":0},{"$f":"'5.5.2'!J198","v":0},{"$f":"'5.5.2'!K198","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F197-F198","v":0},{"$f":"G197-G198","v":0},{"$f":"H197-H198","v":0},{"$f":"I197-I198","v":0},{"$f":"J197-J198","v":0},{"$f":"K197-K198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F202","v":0},{"$f":"'5.5.2'!G202","v":0},{"$f":"'5.5.2'!H202","v":0},{"$f":"'5.5.2'!I202","v":0},{"$f":"'5.5.2'!J202","v":0},{"$f":"'5.5.2'!K202","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F203","v":0},{"$f":"'5.5.2'!G203","v":0},{"$f":"'5.5.2'!H203","v":0},{"$f":"'5.5.2'!I203","v":0},{"$f":"'5.5.2'!J203","v":0},{"$f":"'5.5.2'!K203","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F202-F203","v":0},{"$f":"G202-G203","v":0},{"$f":"H202-H203","v":0},{"$f":"I202-I203","v":0},{"$f":"J202-J203","v":0},{"$f":"K202-K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F207","v":0},{"$f":"'5.5.2'!G207","v":0},{"$f":"'5.5.2'!H207","v":0},{"$f":"'5.5.2'!I207","v":0},{"$f":"'5.5.2'!J207","v":0},{"$f":"'5.5.2'!K207","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F208","v":0},{"$f":"'5.5.2'!G208","v":0},{"$f":"'5.5.2'!H208","v":0},{"$f":"'5.5.2'!I208","v":0},{"$f":"'5.5.2'!J208","v":0},{"$f":"'5.5.2'!K208","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F207-F208","v":0},{"$f":"G207-G208","v":0},{"$f":"H207-H208","v":0},{"$f":"I207-I208","v":0},{"$f":"J207-J208","v":0},{"$f":"K207-K208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F212","v":0},{"$f":"'5.5.2'!G212","v":0},{"$f":"'5.5.2'!H212","v":0},{"$f":"'5.5.2'!I212","v":0},{"$f":"'5.5.2'!J212","v":0},{"$f":"'5.5.2'!K212","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F213","v":0},{"$f":"'5.5.2'!G213","v":0},{"$f":"'5.5.2'!H213","v":0},{"$f":"'5.5.2'!I213","v":0},{"$f":"'5.5.2'!J213","v":0},{"$f":"'5.5.2'!K213","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F212-F213","v":0},{"$f":"G212-G213","v":0},{"$f":"H212-H213","v":0},{"$f":"I212-I213","v":0},{"$f":"J212-J213","v":0},{"$f":"K212-K213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F217","v":0},{"$f":"'5.5.2'!G217","v":0},{"$f":"'5.5.2'!H217","v":0},{"$f":"'5.5.2'!I217","v":0},{"$f":"'5.5.2'!J217","v":0},{"$f":"'5.5.2'!K217","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F218","v":0},{"$f":"'5.5.2'!G218","v":0},{"$f":"'5.5.2'!H218","v":0},{"$f":"'5.5.2'!I218","v":0},{"$f":"'5.5.2'!J218","v":0},{"$f":"'5.5.2'!K218","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F217-F218","v":0},{"$f":"G217-G218","v":0},{"$f":"H217-H218","v":0},{"$f":"I217-I218","v":0},{"$f":"J217-J218","v":0},{"$f":"K217-K218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F222","v":0},{"$f":"'5.5.2'!G222","v":0},{"$f":"'5.5.2'!H222","v":0},{"$f":"'5.5.2'!I222","v":0},{"$f":"'5.5.2'!J222","v":0},{"$f":"'5.5.2'!K222","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F223","v":0},{"$f":"'5.5.2'!G223","v":0},{"$f":"'5.5.2'!H223","v":0},{"$f":"'5.5.2'!I223","v":0},{"$f":"'5.5.2'!J223","v":0},{"$f":"'5.5.2'!K223","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F222-F223","v":0},{"$f":"G222-G223","v":0},{"$f":"H222-H223","v":0},{"$f":"I222-I223","v":0},{"$f":"J222-J223","v":0},{"$f":"K222-K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F227","v":0},{"$f":"'5.5.2'!G227","v":0},{"$f":"'5.5.2'!H227","v":0},{"$f":"'5.5.2'!I227","v":0},{"$f":"'5.5.2'!J227","v":0},{"$f":"'5.5.2'!K227","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F228","v":0},{"$f":"'5.5.2'!G228","v":0},{"$f":"'5.5.2'!H228","v":0},{"$f":"'5.5.2'!I228","v":0},{"$f":"'5.5.2'!J228","v":0},{"$f":"'5.5.2'!K228","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F227-F228","v":0},{"$f":"G227-G228","v":0},{"$f":"H227-H228","v":0},{"$f":"I227-I228","v":0},{"$f":"J227-J228","v":0},{"$f":"K227-K228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F232","v":0},{"$f":"'5.5.2'!G232","v":0},{"$f":"'5.5.2'!H232","v":0},{"$f":"'5.5.2'!I232","v":0},{"$f":"'5.5.2'!J232","v":0},{"$f":"'5.5.2'!K232","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F233","v":0},{"$f":"'5.5.2'!G233","v":0},{"$f":"'5.5.2'!H233","v":0},{"$f":"'5.5.2'!I233","v":0},{"$f":"'5.5.2'!J233","v":0},{"$f":"'5.5.2'!K233","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F232-F233","v":0},{"$f":"G232-G233","v":0},{"$f":"H232-H233","v":0},{"$f":"I232-I233","v":0},{"$f":"J232-J233","v":0},{"$f":"K232-K233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F237","v":0},{"$f":"'5.5.2'!G237","v":0},{"$f":"'5.5.2'!H237","v":0},{"$f":"'5.5.2'!I237","v":0},{"$f":"'5.5.2'!J237","v":0},{"$f":"'5.5.2'!K237","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F238","v":0},{"$f":"'5.5.2'!G238","v":0},{"$f":"'5.5.2'!H238","v":0},{"$f":"'5.5.2'!I238","v":0},{"$f":"'5.5.2'!J238","v":0},{"$f":"'5.5.2'!K238","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F237-F238","v":0},{"$f":"G237-G238","v":0},{"$f":"H237-H238","v":0},{"$f":"I237-I238","v":0},{"$f":"J237-J238","v":0},{"$f":"K237-K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F242","v":678.31740318227651},{"$f":"'5.5.2'!G242","v":1825.6707186494502},{"$f":"'5.5.2'!H242","v":1292.683867895629},{"$f":"'5.5.2'!I242","v":1320.5144438757275},{"$f":"'5.5.2'!J242","v":1348.2606667559721},{"$f":"'5.5.2'!K242","v":1381.9671834248713}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F243","v":0},{"$f":"'5.5.2'!G243","v":0},{"$f":"'5.5.2'!H243","v":0},{"$f":"'5.5.2'!I243","v":0},{"$f":"'5.5.2'!J243","v":0},{"$f":"'5.5.2'!K243","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F242-F243","v":678.31740318227651},{"$f":"G242-G243","v":1825.6707186494502},{"$f":"H242-H243","v":1292.683867895629},{"$f":"I242-I243","v":1320.5144438757275},{"$f":"J242-J243","v":1348.2606667559721},{"$f":"K242-K243","v":1381.9671834248713},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F247","v":0},{"$f":"'5.5.2'!G247","v":0},{"$f":"'5.5.2'!H247","v":0},{"$f":"'5.5.2'!I247","v":0},{"$f":"'5.5.2'!J247","v":0},{"$f":"'5.5.2'!K247","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F248","v":0},{"$f":"'5.5.2'!G248","v":0},{"$f":"'5.5.2'!H248","v":0},{"$f":"'5.5.2'!I248","v":0},{"$f":"'5.5.2'!J248","v":0},{"$f":"'5.5.2'!K248","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F247-F248","v":0},{"$f":"G247-G248","v":0},{"$f":"H247-H248","v":0},{"$f":"I247-I248","v":0},{"$f":"J247-J248","v":0},{"$f":"K247-K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F252","v":0},{"$f":"'5.5.2'!G252","v":0},{"$f":"'5.5.2'!H252","v":0},{"$f":"'5.5.2'!I252","v":0},{"$f":"'5.5.2'!J252","v":0},{"$f":"'5.5.2'!K252","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F253","v":0},{"$f":"'5.5.2'!G253","v":0},{"$f":"'5.5.2'!H253","v":0},{"$f":"'5.5.2'!I253","v":0},{"$f":"'5.5.2'!J253","v":0},{"$f":"'5.5.2'!K253","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F252-F253","v":0},{"$f":"G252-G253","v":0},{"$f":"H252-H253","v":0},{"$f":"I252-I253","v":0},{"$f":"J252-J253","v":0},{"$f":"K252-K253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F261","v":0},{"$f":"'5.5.2'!G261","v":0},{"$f":"'5.5.2'!H261","v":0},{"$f":"'5.5.2'!I261","v":0},{"$f":"'5.5.2'!J261","v":0},{"$f":"'5.5.2'!K261","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F262","v":0},{"$f":"'5.5.2'!G262","v":0},{"$f":"'5.5.2'!H262","v":0},{"$f":"'5.5.2'!I262","v":0},{"$f":"'5.5.2'!J262","v":0},{"$f":"'5.5.2'!K262","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F261-F262","v":0},{"$f":"G261-G262","v":0},{"$f":"H261-H262","v":0},{"$f":"I261-I262","v":0},{"$f":"J261-J262","v":0},{"$f":"K261-K262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F266","v":130.75474723506619},{"$f":"'5.5.2'!G266","v":0},{"$f":"'5.5.2'!H266","v":67.502138260102925},{"$f":"'5.5.2'!I266","v":68.95541189824705},{"$f":"'5.5.2'!J266","v":70.404280735843713},{"$f":"'5.5.2'!K266","v":72.164387754239797}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F267","v":0},{"$f":"'5.5.2'!G267","v":0},{"$f":"'5.5.2'!H267","v":0},{"$f":"'5.5.2'!I267","v":0},{"$f":"'5.5.2'!J267","v":0},{"$f":"'5.5.2'!K267","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F266-F267","v":130.75474723506619},{"$f":"G266-G267","v":0},{"$f":"H266-H267","v":67.502138260102925},{"$f":"I266-I267","v":68.95541189824705},{"$f":"J266-J267","v":70.404280735843713},{"$f":"K266-K267","v":72.164387754239797},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F271","v":0},{"$f":"'5.5.2'!G271","v":0},{"$f":"'5.5.2'!H271","v":0},{"$f":"'5.5.2'!I271","v":0},{"$f":"'5.5.2'!J271","v":0},{"$f":"'5.5.2'!K271","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F272","v":0},{"$f":"'5.5.2'!G272","v":0},{"$f":"'5.5.2'!H272","v":0},{"$f":"'5.5.2'!I272","v":0},{"$f":"'5.5.2'!J272","v":0},{"$f":"'5.5.2'!K272","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F271-F272","v":0},{"$f":"G271-G272","v":0},{"$f":"H271-H272","v":0},{"$f":"I271-I272","v":0},{"$f":"J271-J272","v":0},{"$f":"K271-K272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F276","v":0},{"$f":"'5.5.2'!G276","v":0},{"$f":"'5.5.2'!H276","v":0},{"$f":"'5.5.2'!I276","v":0},{"$f":"'5.5.2'!J276","v":0},{"$f":"'5.5.2'!K276","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F277","v":0},{"$f":"'5.5.2'!G277","v":0},{"$f":"'5.5.2'!H277","v":0},{"$f":"'5.5.2'!I277","v":0},{"$f":"'5.5.2'!J277","v":0},{"$f":"'5.5.2'!K277","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F276-F277","v":0},{"$f":"G276-G277","v":0},{"$f":"H276-H277","v":0},{"$f":"I276-I277","v":0},{"$f":"J276-J277","v":0},{"$f":"K276-K277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F281","v":0},{"$f":"'5.5.2'!G281","v":0},{"$f":"'5.5.2'!H281","v":0},{"$f":"'5.5.2'!I281","v":0},{"$f":"'5.5.2'!J281","v":0},{"$f":"'5.5.2'!K281","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F282","v":0},{"$f":"'5.5.2'!G282","v":0},{"$f":"'5.5.2'!H282","v":0},{"$f":"'5.5.2'!I282","v":0},{"$f":"'5.5.2'!J282","v":0},{"$f":"'5.5.2'!K282","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F281-F282","v":0},{"$f":"G281-G282","v":0},{"$f":"H281-H282","v":0},{"$f":"I281-I282","v":0},{"$f":"J281-J282","v":0},{"$f":"K281-K282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F286","v":0},{"$f":"'5.5.2'!G286","v":0},{"$f":"'5.5.2'!H286","v":0},{"$f":"'5.5.2'!I286","v":0},{"$f":"'5.5.2'!J286","v":0},{"$f":"'5.5.2'!K286","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F287","v":0},{"$f":"'5.5.2'!G287","v":0},{"$f":"'5.5.2'!H287","v":0},{"$f":"'5.5.2'!I287","v":0},{"$f":"'5.5.2'!J287","v":0},{"$f":"'5.5.2'!K287","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F286-F287","v":0},{"$f":"G286-G287","v":0},{"$f":"H286-H287","v":0},{"$f":"I286-I287","v":0},{"$f":"J286-J287","v":0},{"$f":"K286-K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F291","v":0},{"$f":"'5.5.2'!G291","v":0},{"$f":"'5.5.2'!H291","v":0},{"$f":"'5.5.2'!I291","v":0},{"$f":"'5.5.2'!J291","v":0},{"$f":"'5.5.2'!K291","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F292","v":0},{"$f":"'5.5.2'!G292","v":0},{"$f":"'5.5.2'!H292","v":0},{"$f":"'5.5.2'!I292","v":0},{"$f":"'5.5.2'!J292","v":0},{"$f":"'5.5.2'!K292","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F291-F292","v":0},{"$f":"G291-G292","v":0},{"$f":"H291-H292","v":0},{"$f":"I291-I292","v":0},{"$f":"J291-J292","v":0},{"$f":"K291-K292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F296","v":0},{"$f":"'5.5.2'!G296","v":0},{"$f":"'5.5.2'!H296","v":0},{"$f":"'5.5.2'!I296","v":0},{"$f":"'5.5.2'!J296","v":0},{"$f":"'5.5.2'!K296","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F297","v":0},{"$f":"'5.5.2'!G297","v":0},{"$f":"'5.5.2'!H297","v":0},{"$f":"'5.5.2'!I297","v":0},{"$f":"'5.5.2'!J297","v":0},{"$f":"'5.5.2'!K297","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F296-F297","v":0},{"$f":"G296-G297","v":0},{"$f":"H296-H297","v":0},{"$f":"I296-I297","v":0},{"$f":"J296-J297","v":0},{"$f":"K296-K297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F301","v":0},{"$f":"'5.5.2'!G301","v":0},{"$f":"'5.5.2'!H301","v":0},{"$f":"'5.5.2'!I301","v":0},{"$f":"'5.5.2'!J301","v":0},{"$f":"'5.5.2'!K301","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F302","v":0},{"$f":"'5.5.2'!G302","v":0},{"$f":"'5.5.2'!H302","v":0},{"$f":"'5.5.2'!I302","v":0},{"$f":"'5.5.2'!J302","v":0},{"$f":"'5.5.2'!K302","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F301-F302","v":0},{"$f":"G301-G302","v":0},{"$f":"H301-H302","v":0},{"$f":"I301-I302","v":0},{"$f":"J301-J302","v":0},{"$f":"K301-K302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F306","v":0},{"$f":"'5.5.2'!G306","v":0},{"$f":"'5.5.2'!H306","v":0},{"$f":"'5.5.2'!I306","v":0},{"$f":"'5.5.2'!J306","v":0},{"$f":"'5.5.2'!K306","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F307","v":0},{"$f":"'5.5.2'!G307","v":0},{"$f":"'5.5.2'!H307","v":0},{"$f":"'5.5.2'!I307","v":0},{"$f":"'5.5.2'!J307","v":0},{"$f":"'5.5.2'!K307","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F306-F307","v":0},{"$f":"G306-G307","v":0},{"$f":"H306-H307","v":0},{"$f":"I306-I307","v":0},{"$f":"J306-J307","v":0},{"$f":"K306-K307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F311","v":0},{"$f":"'5.5.2'!G311","v":0},{"$f":"'5.5.2'!H311","v":0},{"$f":"'5.5.2'!I311","v":0},{"$f":"'5.5.2'!J311","v":0},{"$f":"'5.5.2'!K311","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F312","v":0},{"$f":"'5.5.2'!G312","v":0},{"$f":"'5.5.2'!H312","v":0},{"$f":"'5.5.2'!I312","v":0},{"$f":"'5.5.2'!J312","v":0},{"$f":"'5.5.2'!K312","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F311-F312","v":0},{"$f":"G311-G312","v":0},{"$f":"H311-H312","v":0},{"$f":"I311-I312","v":0},{"$f":"J311-J312","v":0},{"$f":"K311-K312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F316","v":0},{"$f":"'5.5.2'!G316","v":0},{"$f":"'5.5.2'!H316","v":0},{"$f":"'5.5.2'!I316","v":0},{"$f":"'5.5.2'!J316","v":0},{"$f":"'5.5.2'!K316","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F317","v":0},{"$f":"'5.5.2'!G317","v":0},{"$f":"'5.5.2'!H317","v":0},{"$f":"'5.5.2'!I317","v":0},{"$f":"'5.5.2'!J317","v":0},{"$f":"'5.5.2'!K317","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F316-F317","v":0},{"$f":"G316-G317","v":0},{"$f":"H316-H317","v":0},{"$f":"I316-I317","v":0},{"$f":"J316-J317","v":0},{"$f":"K316-K317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F321","v":57.943752990822929},{"$f":"'5.5.2'!G321","v":155.95385385619423},{"$f":"'5.5.2'!H321","v":110.42463953477261},{"$f":"'5.5.2'!I321","v":112.80200448607376},{"$f":"'5.5.2'!J321","v":115.17216376174429},{"$f":"'5.5.2'!K321","v":118.05146785578788}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F322","v":0},{"$f":"'5.5.2'!G322","v":0},{"$f":"'5.5.2'!H322","v":0},{"$f":"'5.5.2'!I322","v":0},{"$f":"'5.5.2'!J322","v":0},{"$f":"'5.5.2'!K322","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F321-F322","v":57.943752990822929},{"$f":"G321-G322","v":155.95385385619423},{"$f":"H321-H322","v":110.42463953477261},{"$f":"I321-I322","v":112.80200448607376},{"$f":"J321-J322","v":115.17216376174429},{"$f":"K321-K322","v":118.05146785578788},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F326","v":0},{"$f":"'5.5.2'!G326","v":0},{"$f":"'5.5.2'!H326","v":0},{"$f":"'5.5.2'!I326","v":0},{"$f":"'5.5.2'!J326","v":0},{"$f":"'5.5.2'!K326","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F327","v":0},{"$f":"'5.5.2'!G327","v":0},{"$f":"'5.5.2'!H327","v":0},{"$f":"'5.5.2'!I327","v":0},{"$f":"'5.5.2'!J327","v":0},{"$f":"'5.5.2'!K327","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F326-F327","v":0},{"$f":"G326-G327","v":0},{"$f":"H326-H327","v":0},{"$f":"I326-I327","v":0},{"$f":"J326-J327","v":0},{"$f":"K326-K327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F331","v":0},{"$f":"'5.5.2'!G331","v":0},{"$f":"'5.5.2'!H331","v":0},{"$f":"'5.5.2'!I331","v":0},{"$f":"'5.5.2'!J331","v":0},{"$f":"'5.5.2'!K331","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F332","v":0},{"$f":"'5.5.2'!G332","v":0},{"$f":"'5.5.2'!H332","v":0},{"$f":"'5.5.2'!I332","v":0},{"$f":"'5.5.2'!J332","v":0},{"$f":"'5.5.2'!K332","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F331-F332","v":0},{"$f":"G331-G332","v":0},{"$f":"H331-H332","v":0},{"$f":"I331-I332","v":0},{"$f":"J331-J332","v":0},{"$f":"K331-K332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F340","v":0},{"$f":"'5.5.2'!G340","v":0},{"$f":"'5.5.2'!H340","v":0},{"$f":"'5.5.2'!I340","v":0},{"$f":"'5.5.2'!J340","v":0},{"$f":"'5.5.2'!K340","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F341","v":0},{"$f":"'5.5.2'!G341","v":0},{"$f":"'5.5.2'!H341","v":0},{"$f":"'5.5.2'!I341","v":0},{"$f":"'5.5.2'!J341","v":0},{"$f":"'5.5.2'!K341","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F340-F341","v":0},{"$f":"G340-G341","v":0},{"$f":"H340-H341","v":0},{"$f":"I340-I341","v":0},{"$f":"J340-J341","v":0},{"$f":"K340-K341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F345","v":0},{"$f":"'5.5.2'!G345","v":0},{"$f":"'5.5.2'!H345","v":0},{"$f":"'5.5.2'!I345","v":0},{"$f":"'5.5.2'!J345","v":0},{"$f":"'5.5.2'!K345","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F346","v":0},{"$f":"'5.5.2'!G346","v":0},{"$f":"'5.5.2'!H346","v":0},{"$f":"'5.5.2'!I346","v":0},{"$f":"'5.5.2'!J346","v":0},{"$f":"'5.5.2'!K346","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F345-F346","v":0},{"$f":"G345-G346","v":0},{"$f":"H345-H346","v":0},{"$f":"I345-I346","v":0},{"$f":"J345-J346","v":0},{"$f":"K345-K346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F350","v":0},{"$f":"'5.5.2'!G350","v":0},{"$f":"'5.5.2'!H350","v":0},{"$f":"'5.5.2'!I350","v":0},{"$f":"'5.5.2'!J350","v":0},{"$f":"'5.5.2'!K350","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F351","v":0},{"$f":"'5.5.2'!G351","v":0},{"$f":"'5.5.2'!H351","v":0},{"$f":"'5.5.2'!I351","v":0},{"$f":"'5.5.2'!J351","v":0},{"$f":"'5.5.2'!K351","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F350-F351","v":0},{"$f":"G350-G351","v":0},{"$f":"H350-H351","v":0},{"$f":"I350-I351","v":0},{"$f":"J350-J351","v":0},{"$f":"K350-K351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F355","v":0},{"$f":"'5.5.2'!G355","v":0},{"$f":"'5.5.2'!H355","v":0},{"$f":"'5.5.2'!I355","v":0},{"$f":"'5.5.2'!J355","v":0},{"$f":"'5.5.2'!K355","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F356","v":0},{"$f":"'5.5.2'!G356","v":0},{"$f":"'5.5.2'!H356","v":0},{"$f":"'5.5.2'!I356","v":0},{"$f":"'5.5.2'!J356","v":0},{"$f":"'5.5.2'!K356","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F355-F356","v":0},{"$f":"G355-G356","v":0},{"$f":"H355-H356","v":0},{"$f":"I355-I356","v":0},{"$f":"J355-J356","v":0},{"$f":"K355-K356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F360","v":0},{"$f":"'5.5.2'!G360","v":0},{"$f":"'5.5.2'!H360","v":0},{"$f":"'5.5.2'!I360","v":0},{"$f":"'5.5.2'!J360","v":0},{"$f":"'5.5.2'!K360","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F361","v":0},{"$f":"'5.5.2'!G361","v":0},{"$f":"'5.5.2'!H361","v":0},{"$f":"'5.5.2'!I361","v":0},{"$f":"'5.5.2'!J361","v":0},{"$f":"'5.5.2'!K361","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F360-F361","v":0},{"$f":"G360-G361","v":0},{"$f":"H360-H361","v":0},{"$f":"I360-I361","v":0},{"$f":"J360-J361","v":0},{"$f":"K360-K361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F365","v":0},{"$f":"'5.5.2'!G365","v":0},{"$f":"'5.5.2'!H365","v":0},{"$f":"'5.5.2'!I365","v":0},{"$f":"'5.5.2'!J365","v":0},{"$f":"'5.5.2'!K365","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F366","v":0},{"$f":"'5.5.2'!G366","v":0},{"$f":"'5.5.2'!H366","v":0},{"$f":"'5.5.2'!I366","v":0},{"$f":"'5.5.2'!J366","v":0},{"$f":"'5.5.2'!K366","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F365-F366","v":0},{"$f":"G365-G366","v":0},{"$f":"H365-H366","v":0},{"$f":"I365-I366","v":0},{"$f":"J365-J366","v":0},{"$f":"K365-K366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F370","v":0},{"$f":"'5.5.2'!G370","v":0},{"$f":"'5.5.2'!H370","v":0},{"$f":"'5.5.2'!I370","v":0},{"$f":"'5.5.2'!J370","v":0},{"$f":"'5.5.2'!K370","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F371","v":0},{"$f":"'5.5.2'!G371","v":0},{"$f":"'5.5.2'!H371","v":0},{"$f":"'5.5.2'!I371","v":0},{"$f":"'5.5.2'!J371","v":0},{"$f":"'5.5.2'!K371","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F370-F371","v":0},{"$f":"G370-G371","v":0},{"$f":"H370-H371","v":0},{"$f":"I370-I371","v":0},{"$f":"J370-J371","v":0},{"$f":"K370-K371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F375","v":0},{"$f":"'5.5.2'!G375","v":0},{"$f":"'5.5.2'!H375","v":0},{"$f":"'5.5.2'!I375","v":0},{"$f":"'5.5.2'!J375","v":0},{"$f":"'5.5.2'!K375","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F376","v":0},{"$f":"'5.5.2'!G376","v":0},{"$f":"'5.5.2'!H376","v":0},{"$f":"'5.5.2'!I376","v":0},{"$f":"'5.5.2'!J376","v":0},{"$f":"'5.5.2'!K376","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F375-F376","v":0},{"$f":"G375-G376","v":0},{"$f":"H375-H376","v":0},{"$f":"I375-I376","v":0},{"$f":"J375-J376","v":0},{"$f":"K375-K376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F380","v":0},{"$f":"'5.5.2'!G380","v":0},{"$f":"'5.5.2'!H380","v":0},{"$f":"'5.5.2'!I380","v":0},{"$f":"'5.5.2'!J380","v":0},{"$f":"'5.5.2'!K380","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F381","v":0},{"$f":"'5.5.2'!G381","v":0},{"$f":"'5.5.2'!H381","v":0},{"$f":"'5.5.2'!I381","v":0},{"$f":"'5.5.2'!J381","v":0},{"$f":"'5.5.2'!K381","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F380-F381","v":0},{"$f":"G380-G381","v":0},{"$f":"H380-H381","v":0},{"$f":"I380-I381","v":0},{"$f":"J380-J381","v":0},{"$f":"K380-K381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F385","v":0},{"$f":"'5.5.2'!G385","v":0},{"$f":"'5.5.2'!H385","v":0},{"$f":"'5.5.2'!I385","v":0},{"$f":"'5.5.2'!J385","v":0},{"$f":"'5.5.2'!K385","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F386","v":0},{"$f":"'5.5.2'!G386","v":0},{"$f":"'5.5.2'!H386","v":0},{"$f":"'5.5.2'!I386","v":0},{"$f":"'5.5.2'!J386","v":0},{"$f":"'5.5.2'!K386","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F385-F386","v":0},{"$f":"G385-G386","v":0},{"$f":"H385-H386","v":0},{"$f":"I385-I386","v":0},{"$f":"J385-J386","v":0},{"$f":"K385-K386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F390","v":0},{"$f":"'5.5.2'!G390","v":0},{"$f":"'5.5.2'!H390","v":0},{"$f":"'5.5.2'!I390","v":0},{"$f":"'5.5.2'!J390","v":0},{"$f":"'5.5.2'!K390","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F391","v":0},{"$f":"'5.5.2'!G391","v":0},{"$f":"'5.5.2'!H391","v":0},{"$f":"'5.5.2'!I391","v":0},{"$f":"'5.5.2'!J391","v":0},{"$f":"'5.5.2'!K391","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F390-F391","v":0},{"$f":"G390-G391","v":0},{"$f":"H390-H391","v":0},{"$f":"I390-I391","v":0},{"$f":"J390-J391","v":0},{"$f":"K390-K391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F395","v":0},{"$f":"'5.5.2'!G395","v":0},{"$f":"'5.5.2'!H395","v":0},{"$f":"'5.5.2'!I395","v":0},{"$f":"'5.5.2'!J395","v":0},{"$f":"'5.5.2'!K395","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F396","v":0},{"$f":"'5.5.2'!G396","v":0},{"$f":"'5.5.2'!H396","v":0},{"$f":"'5.5.2'!I396","v":0},{"$f":"'5.5.2'!J396","v":0},{"$f":"'5.5.2'!K396","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F395-F396","v":0},{"$f":"G395-G396","v":0},{"$f":"H395-H396","v":0},{"$f":"I395-I396","v":0},{"$f":"J395-J396","v":0},{"$f":"K395-K396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F400","v":0},{"$f":"'5.5.2'!G400","v":0},{"$f":"'5.5.2'!H400","v":0},{"$f":"'5.5.2'!I400","v":0},{"$f":"'5.5.2'!J400","v":0},{"$f":"'5.5.2'!K400","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F401","v":0},{"$f":"'5.5.2'!G401","v":0},{"$f":"'5.5.2'!H401","v":0},{"$f":"'5.5.2'!I401","v":0},{"$f":"'5.5.2'!J401","v":0},{"$f":"'5.5.2'!K401","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F400-F401","v":0},{"$f":"G400-G401","v":0},{"$f":"H400-H401","v":0},{"$f":"I400-I401","v":0},{"$f":"J400-J401","v":0},{"$f":"K400-K401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F405","v":0},{"$f":"'5.5.2'!G405","v":0},{"$f":"'5.5.2'!H405","v":0},{"$f":"'5.5.2'!I405","v":0},{"$f":"'5.5.2'!J405","v":0},{"$f":"'5.5.2'!K405","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F406","v":0},{"$f":"'5.5.2'!G406","v":0},{"$f":"'5.5.2'!H406","v":0},{"$f":"'5.5.2'!I406","v":0},{"$f":"'5.5.2'!J406","v":0},{"$f":"'5.5.2'!K406","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F405-F406","v":0},{"$f":"G405-G406","v":0},{"$f":"H405-H406","v":0},{"$f":"I405-I406","v":0},{"$f":"J405-J406","v":0},{"$f":"K405-K406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F410","v":0},{"$f":"'5.5.2'!G410","v":0},{"$f":"'5.5.2'!H410","v":0},{"$f":"'5.5.2'!I410","v":0},{"$f":"'5.5.2'!J410","v":0},{"$f":"'5.5.2'!K410","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F411","v":0},{"$f":"'5.5.2'!G411","v":0},{"$f":"'5.5.2'!H411","v":0},{"$f":"'5.5.2'!I411","v":0},{"$f":"'5.5.2'!J411","v":0},{"$f":"'5.5.2'!K411","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F410-F411","v":0},{"$f":"G410-G411","v":0},{"$f":"H410-H411","v":0},{"$f":"I410-I411","v":0},{"$f":"J410-J411","v":0},{"$f":"K410-K411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F419","v":0},{"$f":"'5.5.2'!G419","v":0},{"$f":"'5.5.2'!H419","v":0},{"$f":"'5.5.2'!I419","v":0},{"$f":"'5.5.2'!J419","v":0},{"$f":"'5.5.2'!K419","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F420","v":0},{"$f":"'5.5.2'!G420","v":0},{"$f":"'5.5.2'!H420","v":0},{"$f":"'5.5.2'!I420","v":0},{"$f":"'5.5.2'!J420","v":0},{"$f":"'5.5.2'!K420","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F419-F420","v":0},{"$f":"G419-G420","v":0},{"$f":"H419-H420","v":0},{"$f":"I419-I420","v":0},{"$f":"J419-J420","v":0},{"$f":"K419-K420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F424","v":0},{"$f":"'5.5.2'!G424","v":0},{"$f":"'5.5.2'!H424","v":0},{"$f":"'5.5.2'!I424","v":0},{"$f":"'5.5.2'!J424","v":0},{"$f":"'5.5.2'!K424","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F425","v":0},{"$f":"'5.5.2'!G425","v":0},{"$f":"'5.5.2'!H425","v":0},{"$f":"'5.5.2'!I425","v":0},{"$f":"'5.5.2'!J425","v":0},{"$f":"'5.5.2'!K425","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F424-F425","v":0},{"$f":"G424-G425","v":0},{"$f":"H424-H425","v":0},{"$f":"I424-I425","v":0},{"$f":"J424-J425","v":0},{"$f":"K424-K425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F429","v":0},{"$f":"'5.5.2'!G429","v":0},{"$f":"'5.5.2'!H429","v":0},{"$f":"'5.5.2'!I429","v":0},{"$f":"'5.5.2'!J429","v":0},{"$f":"'5.5.2'!K429","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F430","v":0},{"$f":"'5.5.2'!G430","v":0},{"$f":"'5.5.2'!H430","v":0},{"$f":"'5.5.2'!I430","v":0},{"$f":"'5.5.2'!J430","v":0},{"$f":"'5.5.2'!K430","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F429-F430","v":0},{"$f":"G429-G430","v":0},{"$f":"H429-H430","v":0},{"$f":"I429-I430","v":0},{"$f":"J429-J430","v":0},{"$f":"K429-K430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F434","v":0},{"$f":"'5.5.2'!G434","v":0},{"$f":"'5.5.2'!H434","v":0},{"$f":"'5.5.2'!I434","v":0},{"$f":"'5.5.2'!J434","v":0},{"$f":"'5.5.2'!K434","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F435","v":0},{"$f":"'5.5.2'!G435","v":0},{"$f":"'5.5.2'!H435","v":0},{"$f":"'5.5.2'!I435","v":0},{"$f":"'5.5.2'!J435","v":0},{"$f":"'5.5.2'!K435","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F434-F435","v":0},{"$f":"G434-G435","v":0},{"$f":"H434-H435","v":0},{"$f":"I434-I435","v":0},{"$f":"J434-J435","v":0},{"$f":"K434-K435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F439","v":0},{"$f":"'5.5.2'!G439","v":0},{"$f":"'5.5.2'!H439","v":0},{"$f":"'5.5.2'!I439","v":0},{"$f":"'5.5.2'!J439","v":0},{"$f":"'5.5.2'!K439","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F440","v":0},{"$f":"'5.5.2'!G440","v":0},{"$f":"'5.5.2'!H440","v":0},{"$f":"'5.5.2'!I440","v":0},{"$f":"'5.5.2'!J440","v":0},{"$f":"'5.5.2'!K440","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F439-F440","v":0},{"$f":"G439-G440","v":0},{"$f":"H439-H440","v":0},{"$f":"I439-I440","v":0},{"$f":"J439-J440","v":0},{"$f":"K439-K440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F444","v":0},{"$f":"'5.5.2'!G444","v":0},{"$f":"'5.5.2'!H444","v":0},{"$f":"'5.5.2'!I444","v":0},{"$f":"'5.5.2'!J444","v":0},{"$f":"'5.5.2'!K444","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F445","v":0},{"$f":"'5.5.2'!G445","v":0},{"$f":"'5.5.2'!H445","v":0},{"$f":"'5.5.2'!I445","v":0},{"$f":"'5.5.2'!J445","v":0},{"$f":"'5.5.2'!K445","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F444-F445","v":0},{"$f":"G444-G445","v":0},{"$f":"H444-H445","v":0},{"$f":"I444-I445","v":0},{"$f":"J444-J445","v":0},{"$f":"K444-K445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F449","v":0},{"$f":"'5.5.2'!G449","v":0},{"$f":"'5.5.2'!H449","v":0},{"$f":"'5.5.2'!I449","v":0},{"$f":"'5.5.2'!J449","v":0},{"$f":"'5.5.2'!K449","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F450","v":0},{"$f":"'5.5.2'!G450","v":0},{"$f":"'5.5.2'!H450","v":0},{"$f":"'5.5.2'!I450","v":0},{"$f":"'5.5.2'!J450","v":0},{"$f":"'5.5.2'!K450","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F449-F450","v":0},{"$f":"G449-G450","v":0},{"$f":"H449-H450","v":0},{"$f":"I449-I450","v":0},{"$f":"J449-J450","v":0},{"$f":"K449-K450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F454","v":0},{"$f":"'5.5.2'!G454","v":0},{"$f":"'5.5.2'!H454","v":0},{"$f":"'5.5.2'!I454","v":0},{"$f":"'5.5.2'!J454","v":0},{"$f":"'5.5.2'!K454","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F455","v":0},{"$f":"'5.5.2'!G455","v":0},{"$f":"'5.5.2'!H455","v":0},{"$f":"'5.5.2'!I455","v":0},{"$f":"'5.5.2'!J455","v":0},{"$f":"'5.5.2'!K455","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F454-F455","v":0},{"$f":"G454-G455","v":0},{"$f":"H454-H455","v":0},{"$f":"I454-I455","v":0},{"$f":"J454-J455","v":0},{"$f":"K454-K455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F459","v":0},{"$f":"'5.5.2'!G459","v":0},{"$f":"'5.5.2'!H459","v":0},{"$f":"'5.5.2'!I459","v":0},{"$f":"'5.5.2'!J459","v":0},{"$f":"'5.5.2'!K459","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F460","v":0},{"$f":"'5.5.2'!G460","v":0},{"$f":"'5.5.2'!H460","v":0},{"$f":"'5.5.2'!I460","v":0},{"$f":"'5.5.2'!J460","v":0},{"$f":"'5.5.2'!K460","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F459-F460","v":0},{"$f":"G459-G460","v":0},{"$f":"H459-H460","v":0},{"$f":"I459-I460","v":0},{"$f":"J459-J460","v":0},{"$f":"K459-K460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F464","v":0},{"$f":"'5.5.2'!G464","v":0},{"$f":"'5.5.2'!H464","v":0},{"$f":"'5.5.2'!I464","v":0},{"$f":"'5.5.2'!J464","v":0},{"$f":"'5.5.2'!K464","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F465","v":0},{"$f":"'5.5.2'!G465","v":0},{"$f":"'5.5.2'!H465","v":0},{"$f":"'5.5.2'!I465","v":0},{"$f":"'5.5.2'!J465","v":0},{"$f":"'5.5.2'!K465","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F464-F465","v":0},{"$f":"G464-G465","v":0},{"$f":"H464-H465","v":0},{"$f":"I464-I465","v":0},{"$f":"J464-J465","v":0},{"$f":"K464-K465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F469","v":0},{"$f":"'5.5.2'!G469","v":0},{"$f":"'5.5.2'!H469","v":0},{"$f":"'5.5.2'!I469","v":0},{"$f":"'5.5.2'!J469","v":0},{"$f":"'5.5.2'!K469","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F470","v":0},{"$f":"'5.5.2'!G470","v":0},{"$f":"'5.5.2'!H470","v":0},{"$f":"'5.5.2'!I470","v":0},{"$f":"'5.5.2'!J470","v":0},{"$f":"'5.5.2'!K470","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F469-F470","v":0},{"$f":"G469-G470","v":0},{"$f":"H469-H470","v":0},{"$f":"I469-I470","v":0},{"$f":"J469-J470","v":0},{"$f":"K469-K470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F474","v":0},{"$f":"'5.5.2'!G474","v":0},{"$f":"'5.5.2'!H474","v":0},{"$f":"'5.5.2'!I474","v":0},{"$f":"'5.5.2'!J474","v":0},{"$f":"'5.5.2'!K474","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F475","v":0},{"$f":"'5.5.2'!G475","v":0},{"$f":"'5.5.2'!H475","v":0},{"$f":"'5.5.2'!I475","v":0},{"$f":"'5.5.2'!J475","v":0},{"$f":"'5.5.2'!K475","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F474-F475","v":0},{"$f":"G474-G475","v":0},{"$f":"H474-H475","v":0},{"$f":"I474-I475","v":0},{"$f":"J474-J475","v":0},{"$f":"K474-K475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F479","v":0},{"$f":"'5.5.2'!G479","v":0},{"$f":"'5.5.2'!H479","v":0},{"$f":"'5.5.2'!I479","v":0},{"$f":"'5.5.2'!J479","v":0},{"$f":"'5.5.2'!K479","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F480","v":0},{"$f":"'5.5.2'!G480","v":0},{"$f":"'5.5.2'!H480","v":0},{"$f":"'5.5.2'!I480","v":0},{"$f":"'5.5.2'!J480","v":0},{"$f":"'5.5.2'!K480","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F479-F480","v":0},{"$f":"G479-G480","v":0},{"$f":"H479-H480","v":0},{"$f":"I479-I480","v":0},{"$f":"J479-J480","v":0},{"$f":"K479-K480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F484","v":0},{"$f":"'5.5.2'!G484","v":0},{"$f":"'5.5.2'!H484","v":0},{"$f":"'5.5.2'!I484","v":0},{"$f":"'5.5.2'!J484","v":0},{"$f":"'5.5.2'!K484","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F485","v":0},{"$f":"'5.5.2'!G485","v":0},{"$f":"'5.5.2'!H485","v":0},{"$f":"'5.5.2'!I485","v":0},{"$f":"'5.5.2'!J485","v":0},{"$f":"'5.5.2'!K485","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F484-F485","v":0},{"$f":"G484-G485","v":0},{"$f":"H484-H485","v":0},{"$f":"I484-I485","v":0},{"$f":"J484-J485","v":0},{"$f":"K484-K485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F489","v":0},{"$f":"'5.5.2'!G489","v":0},{"$f":"'5.5.2'!H489","v":0},{"$f":"'5.5.2'!I489","v":0},{"$f":"'5.5.2'!J489","v":0},{"$f":"'5.5.2'!K489","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F490","v":0},{"$f":"'5.5.2'!G490","v":0},{"$f":"'5.5.2'!H490","v":0},{"$f":"'5.5.2'!I490","v":0},{"$f":"'5.5.2'!J490","v":0},{"$f":"'5.5.2'!K490","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F489-F490","v":0},{"$f":"G489-G490","v":0},{"$f":"H489-H490","v":0},{"$f":"I489-I490","v":0},{"$f":"J489-J490","v":0},{"$f":"K489-K490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Logan"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F509+F514+F519+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F588+F593+F598+F603+F608+F613+F618+F623+F628+F633+F638+F643+F648+F658+F667+F672+F677+F682+F687+F692+F702+F707+F697+F717+F712+F722+F727+F732+F737+F746+F751+F756+F761+F766+F771+F776+F781+F786+F791+F796+F801+F806+F811+F816+F825+F830+F835+F840+F845+F850+F855+F860+F865+F870+F875+F880+F885+F890+F895+F904+F909+F914+F919+F924+F929+F934+F939+F944+F949+F954+F959+F964+F969+F974","v":7600.7536099130821},12221.540896481732,10233.259538926322,10453.574431217647,10673.221559962787,10940.052098961853,{"$f":"L509+L514+L519+L524+L529+L534+L539+L544+L549+L554+L559+L564+L569+L574+L579+L588+L593+L598+L603+L608+L613+L618+L623+L628+L633+L638+L643+L648+L658+L667+L672+L677+L682+L687+L692+L702+L707+L697+L717+L712+L722+L727+L732+L737+L746+L751+L756+L761+L766+L771+L776+L781+L786+L791+L796+L801+L806+L811+L816+L825+L830+L835+L840+L845+L850+L855+L860+L865+L870+L875+L880+L885+L890+L895+L904+L909+L914+L919+L924+L929+L934+L939+L944+L949+L954+L959+L964+L969+L974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",3384.6531079961446,5959.0129039964741,4823.6675786911883,4927.5177545814795,5031.053165722994,5156.8294948660678,{"$f":"L510+L515+L520+L525+L530+L535+L540+L545+L550+L555+L560+L565+L570+L575+L580+L589+L594+L599+L604+L609+L614+L619+L624+L629+L634+L639+L644+L649+L659+L668+L673+L678+L683+L688+L693+L703+L708+L698+L718+L713+L723+L728+L733+L738+L747+L752+L757+L762+L767+L772+L777+L782+L787+L792+L797+L802+L807+L812+L817+L826+L831+L836+L841+L846+L851+L856+L861+L866+L871+L876+L881+L886+L891+L896+L905+L910+L915+L920+L925+L930+L935+L940+L945+L950+L955+L960+L965+L970+L975","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F502-F503","v":4216.100501916937},6262.5279924852584,5409.5919602351341,5526.0566766361671,5642.1683942397931,5783.2226040957848,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F509","v":0},{"$f":"'5.5.2'!G509","v":226.25670232800317},{"$f":"'5.5.2'!H509","v":116.80502257683163},{"$f":"'5.5.2'!I509","v":119.31975269485621},{"$f":"'5.5.2'!J509","v":121.82686079022113},{"$f":"'5.5.2'!K509","v":124.87253230997665}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F510","v":0},{"$f":"'5.5.2'!G510","v":93.81375462380619},{"$f":"'5.5.2'!H510","v":48.431350824539948},{"$f":"'5.5.2'!I510","v":49.474043800306234},{"$f":"'5.5.2'!J510","v":50.513576425213635},{"$f":"'5.5.2'!K510","v":51.776415835843977}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F509-F510","v":0},{"$f":"G509-G510","v":132.44294770419697},{"$f":"H509-H510","v":68.373671752291685},{"$f":"I509-I510","v":69.845708894549972},{"$f":"J509-J510","v":71.31328436500749},{"$f":"K509-K510","v":73.096116474132671},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F514","v":444.23572042449399},{"$f":"'5.5.2'!G514","v":198.66442155629545},{"$f":"'5.5.2'!H514","v":331.89719829758252},{"$f":"'5.5.2'!I514","v":339.04271192562794},{"$f":"'5.5.2'!J514","v":346.16656785514044},{"$f":"'5.5.2'!K514","v":354.82073205151897}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F515","v":242.81207079102779},{"$f":"'5.5.2'!G515","v":115.88757924117235},{"$f":"'5.5.2'!H515","v":185.17869432912329},{"$f":"'5.5.2'!I515","v":189.16546158940616},{"$f":"'5.5.2'!J515","v":193.14014515522859},{"$f":"'5.5.2'!K515","v":197.96864878410929}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F514-F515","v":201.4236496334662},{"$f":"G514-G515","v":82.776842315123105},{"$f":"H514-H515","v":146.71850396845923},{"$f":"I514-I515","v":149.87725033622178},{"$f":"J514-J515","v":153.02642269991185},{"$f":"K514-K515","v":156.85208326740968},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F519","v":0},{"$f":"'5.5.2'!G519","v":0},{"$f":"'5.5.2'!H519","v":0},{"$f":"'5.5.2'!I519","v":0},{"$f":"'5.5.2'!J519","v":0},{"$f":"'5.5.2'!K519","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F520","v":0},{"$f":"'5.5.2'!G520","v":0},{"$f":"'5.5.2'!H520","v":0},{"$f":"'5.5.2'!I520","v":0},{"$f":"'5.5.2'!J520","v":0},{"$f":"'5.5.2'!K520","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F519-F520","v":0},{"$f":"G519-G520","v":0},{"$f":"H519-H520","v":0},{"$f":"I519-I520","v":0},{"$f":"J519-J520","v":0},{"$f":"K519-K520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F524","v":0},{"$f":"'5.5.2'!G524","v":0},{"$f":"'5.5.2'!H524","v":0},{"$f":"'5.5.2'!I524","v":0},{"$f":"'5.5.2'!J524","v":0},{"$f":"'5.5.2'!K524","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F525","v":0},{"$f":"'5.5.2'!G525","v":0},{"$f":"'5.5.2'!H525","v":0},{"$f":"'5.5.2'!I525","v":0},{"$f":"'5.5.2'!J525","v":0},{"$f":"'5.5.2'!K525","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F524-F525","v":0},{"$f":"G524-G525","v":0},{"$f":"H524-H525","v":0},{"$f":"I524-I525","v":0},{"$f":"J524-J525","v":0},{"$f":"K524-K525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F529","v":568.40098389717866},{"$f":"'5.5.2'!G529","v":562.88252774283717},{"$f":"'5.5.2'!H529","v":584.02511288415815},{"$f":"'5.5.2'!I529","v":596.59876347428099},{"$f":"'5.5.2'!J529","v":609.13430395110561},{"$f":"'5.5.2'!K529","v":624.36266154988323}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F530","v":486.54388427444582},{"$f":"'5.5.2'!G530","v":481.02542812010427},{"$f":"'5.5.2'!H530","v":499.50765752368642},{"$f":"'5.5.2'!I530","v":510.26170664629558},{"$f":"'5.5.2'!J530","v":520.98316077769357},{"$f":"'5.5.2'!K530","v":534.00773979713586}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F529-F530","v":81.857099622732846},81.857099622732903,84.517455360471729,86.337056827985407,88.151143173412038,90.354921752747373,{"$f":"L529-L530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F534","v":0},{"$f":"'5.5.2'!G534","v":0},{"$f":"'5.5.2'!H534","v":0},{"$f":"'5.5.2'!I534","v":0},{"$f":"'5.5.2'!J534","v":0},{"$f":"'5.5.2'!K534","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F535","v":0},{"$f":"'5.5.2'!G535","v":0},{"$f":"'5.5.2'!H535","v":0},{"$f":"'5.5.2'!I535","v":0},{"$f":"'5.5.2'!J535","v":0},{"$f":"'5.5.2'!K535","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F534-F535","v":0},0,0,0,0,0,{"$f":"L534-L535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F539","v":0},{"$f":"'5.5.2'!G539","v":0},{"$f":"'5.5.2'!H539","v":0},{"$f":"'5.5.2'!I539","v":0},{"$f":"'5.5.2'!J539","v":0},{"$f":"'5.5.2'!K539","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F540","v":0},{"$f":"'5.5.2'!G540","v":0},{"$f":"'5.5.2'!H540","v":0},{"$f":"'5.5.2'!I540","v":0},{"$f":"'5.5.2'!J540","v":0},{"$f":"'5.5.2'!K540","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F539-F540","v":0},0,0,0,0,0,{"$f":"L539-L540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F544","v":0},{"$f":"'5.5.2'!G544","v":0},{"$f":"'5.5.2'!H544","v":0},{"$f":"'5.5.2'!I544","v":0},{"$f":"'5.5.2'!J544","v":0},{"$f":"'5.5.2'!K544","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F545","v":0},{"$f":"'5.5.2'!G545","v":0},{"$f":"'5.5.2'!H545","v":0},{"$f":"'5.5.2'!I545","v":0},{"$f":"'5.5.2'!J545","v":0},{"$f":"'5.5.2'!K545","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F544-F545","v":0},0,0,0,0,0,{"$f":"L544-L545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F549","v":0},{"$f":"'5.5.2'!G549","v":0},{"$f":"'5.5.2'!H549","v":0},{"$f":"'5.5.2'!I549","v":0},{"$f":"'5.5.2'!J549","v":0},{"$f":"'5.5.2'!K549","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F550","v":0},{"$f":"'5.5.2'!G550","v":0},{"$f":"'5.5.2'!H550","v":0},{"$f":"'5.5.2'!I550","v":0},{"$f":"'5.5.2'!J550","v":0},{"$f":"'5.5.2'!K550","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F549-F550","v":0},0,0,0,0,0,{"$f":"L549-L550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F554","v":0},{"$f":"'5.5.2'!G554","v":0},{"$f":"'5.5.2'!H554","v":0},{"$f":"'5.5.2'!I554","v":0},{"$f":"'5.5.2'!J554","v":0},{"$f":"'5.5.2'!K554","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F555","v":0},{"$f":"'5.5.2'!G555","v":0},{"$f":"'5.5.2'!H555","v":0},{"$f":"'5.5.2'!I555","v":0},{"$f":"'5.5.2'!J555","v":0},{"$f":"'5.5.2'!K555","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F554-F555","v":0},0,0,0,0,0,{"$f":"L554-L555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F559","v":0},{"$f":"'5.5.2'!G559","v":0},{"$f":"'5.5.2'!H559","v":0},{"$f":"'5.5.2'!I559","v":0},{"$f":"'5.5.2'!J559","v":0},{"$f":"'5.5.2'!K559","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F560","v":0},{"$f":"'5.5.2'!G560","v":0},{"$f":"'5.5.2'!H560","v":0},{"$f":"'5.5.2'!I560","v":0},{"$f":"'5.5.2'!J560","v":0},{"$f":"'5.5.2'!K560","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F559-F560","v":0},0,0,0,0,0,{"$f":"L559-L560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F564","v":0},{"$f":"'5.5.2'!G564","v":0},{"$f":"'5.5.2'!H564","v":0},{"$f":"'5.5.2'!I564","v":0},{"$f":"'5.5.2'!J564","v":0},{"$f":"'5.5.2'!K564","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F565","v":0},{"$f":"'5.5.2'!G565","v":0},{"$f":"'5.5.2'!H565","v":0},{"$f":"'5.5.2'!I565","v":0},{"$f":"'5.5.2'!J565","v":0},{"$f":"'5.5.2'!K565","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F564-F565","v":0},0,0,0,0,0,{"$f":"L564-L565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F569","v":2651.6181821611103},{"$f":"'5.5.2'!G569","v":2255.2090817409094},{"$f":"'5.5.2'!H569","v":2533.1495749894175},{"$f":"'5.5.2'!I569","v":2587.6865066140563},{"$f":"'5.5.2'!J569","v":2642.0581394952428},{"$f":"'5.5.2'!K569","v":2708.1095929826233}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F570","v":1090.8148331748446},{"$f":"'5.5.2'!G570","v":1008.0379908597214},{"$f":"'5.5.2'!H570","v":1083.5327704078445},{"$f":"'5.5.2'!I570","v":1106.8604701205766},{"$f":"'5.5.2'!J570","v":1130.1174647287992},{"$f":"'5.5.2'!K570","v":1158.370401347019}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F569-F570","v":1560.8033489862657},1247.1710908811879,1449.616804581573,1480.8260364934797,1511.9406747664436,1549.7391916356044,{"$f":"L569-L570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F574","v":0},{"$f":"'5.5.2'!G574","v":0},{"$f":"'5.5.2'!H574","v":0},{"$f":"'5.5.2'!I574","v":0},{"$f":"'5.5.2'!J574","v":0},{"$f":"'5.5.2'!K574","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F575","v":0},{"$f":"'5.5.2'!G575","v":0},{"$f":"'5.5.2'!H575","v":0},{"$f":"'5.5.2'!I575","v":0},{"$f":"'5.5.2'!J575","v":0},{"$f":"'5.5.2'!K575","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F574-F575","v":0},0,0,0,0,0,{"$f":"L574-L575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F579","v":0},{"$f":"'5.5.2'!G579","v":0},{"$f":"'5.5.2'!H579","v":0},{"$f":"'5.5.2'!I579","v":0},{"$f":"'5.5.2'!J579","v":0},{"$f":"'5.5.2'!K579","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F580","v":0},{"$f":"'5.5.2'!G580","v":0},{"$f":"'5.5.2'!H580","v":0},{"$f":"'5.5.2'!I580","v":0},{"$f":"'5.5.2'!J580","v":0},{"$f":"'5.5.2'!K580","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F579-F580","v":0},0,0,0,0,0,{"$f":"L579-L580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F588","v":0},{"$f":"'5.5.2'!G588","v":0},{"$f":"'5.5.2'!H588","v":0},{"$f":"'5.5.2'!I588","v":0},{"$f":"'5.5.2'!J588","v":0},{"$f":"'5.5.2'!K588","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F589","v":0},{"$f":"'5.5.2'!G589","v":0},{"$f":"'5.5.2'!H589","v":0},{"$f":"'5.5.2'!I589","v":0},{"$f":"'5.5.2'!J589","v":0},{"$f":"'5.5.2'!K589","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F588-F589","v":0},0,0,0,0,0,{"$f":"L588-L589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F593","v":0},{"$f":"'5.5.2'!G593","v":0},{"$f":"'5.5.2'!H593","v":0},{"$f":"'5.5.2'!I593","v":0},{"$f":"'5.5.2'!J593","v":0},{"$f":"'5.5.2'!K593","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F594","v":0},{"$f":"'5.5.2'!G594","v":0},{"$f":"'5.5.2'!H594","v":0},{"$f":"'5.5.2'!I594","v":0},{"$f":"'5.5.2'!J594","v":0},{"$f":"'5.5.2'!K594","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F593-F594","v":0},0,0,0,0,0,{"$f":"L593-L594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F598","v":0},{"$f":"'5.5.2'!G598","v":0},{"$f":"'5.5.2'!H598","v":0},{"$f":"'5.5.2'!I598","v":0},{"$f":"'5.5.2'!J598","v":0},{"$f":"'5.5.2'!K598","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F599","v":0},{"$f":"'5.5.2'!G599","v":0},{"$f":"'5.5.2'!H599","v":0},{"$f":"'5.5.2'!I599","v":0},{"$f":"'5.5.2'!J599","v":0},{"$f":"'5.5.2'!K599","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F598-F599","v":0},0,0,0,0,0,{"$f":"L598-L599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F603","v":0},{"$f":"'5.5.2'!G603","v":0},{"$f":"'5.5.2'!H603","v":0},{"$f":"'5.5.2'!I603","v":0},{"$f":"'5.5.2'!J603","v":0},{"$f":"'5.5.2'!K603","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F604","v":0},{"$f":"'5.5.2'!G604","v":0},{"$f":"'5.5.2'!H604","v":0},{"$f":"'5.5.2'!I604","v":0},{"$f":"'5.5.2'!J604","v":0},{"$f":"'5.5.2'!K604","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F603-F604","v":0},0,0,0,0,0,{"$f":"L603-L604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F608","v":0},{"$f":"'5.5.2'!G608","v":0},{"$f":"'5.5.2'!H608","v":0},{"$f":"'5.5.2'!I608","v":0},{"$f":"'5.5.2'!J608","v":0},{"$f":"'5.5.2'!K608","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F609","v":0},{"$f":"'5.5.2'!G609","v":0},{"$f":"'5.5.2'!H609","v":0},{"$f":"'5.5.2'!I609","v":0},{"$f":"'5.5.2'!J609","v":0},{"$f":"'5.5.2'!K609","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F608-F609","v":0},0,0,0,0,0,{"$f":"L608-L609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F613","v":0},{"$f":"'5.5.2'!G613","v":0},{"$f":"'5.5.2'!H613","v":0},{"$f":"'5.5.2'!I613","v":0},{"$f":"'5.5.2'!J613","v":0},{"$f":"'5.5.2'!K613","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F614","v":0},{"$f":"'5.5.2'!G614","v":0},{"$f":"'5.5.2'!H614","v":0},{"$f":"'5.5.2'!I614","v":0},{"$f":"'5.5.2'!J614","v":0},{"$f":"'5.5.2'!K614","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F613-F614","v":0},0,0,0,0,0,{"$f":"L613-L614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F618","v":0},{"$f":"'5.5.2'!G618","v":0},{"$f":"'5.5.2'!H618","v":0},{"$f":"'5.5.2'!I618","v":0},{"$f":"'5.5.2'!J618","v":0},{"$f":"'5.5.2'!K618","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F619","v":0},{"$f":"'5.5.2'!G619","v":0},{"$f":"'5.5.2'!H619","v":0},{"$f":"'5.5.2'!I619","v":0},{"$f":"'5.5.2'!J619","v":0},{"$f":"'5.5.2'!K619","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F618-F619","v":0},0,0,0,0,0,{"$f":"L618-L619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F623","v":0},{"$f":"'5.5.2'!G623","v":0},{"$f":"'5.5.2'!H623","v":0},{"$f":"'5.5.2'!I623","v":0},{"$f":"'5.5.2'!J623","v":0},{"$f":"'5.5.2'!K623","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F624","v":0},{"$f":"'5.5.2'!G624","v":0},{"$f":"'5.5.2'!H624","v":0},{"$f":"'5.5.2'!I624","v":0},{"$f":"'5.5.2'!J624","v":0},{"$f":"'5.5.2'!K624","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F623-F624","v":0},0,0,0,0,0,{"$f":"L623-L624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F628","v":0},{"$f":"'5.5.2'!G628","v":0},{"$f":"'5.5.2'!H628","v":0},{"$f":"'5.5.2'!I628","v":0},{"$f":"'5.5.2'!J628","v":0},{"$f":"'5.5.2'!K628","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F629","v":0},{"$f":"'5.5.2'!G629","v":0},{"$f":"'5.5.2'!H629","v":0},{"$f":"'5.5.2'!I629","v":0},{"$f":"'5.5.2'!J629","v":0},{"$f":"'5.5.2'!K629","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F628-F629","v":0},0,0,0,0,0,{"$f":"L628-L629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F633","v":0},{"$f":"'5.5.2'!G633","v":0},{"$f":"'5.5.2'!H633","v":0},{"$f":"'5.5.2'!I633","v":0},{"$f":"'5.5.2'!J633","v":0},{"$f":"'5.5.2'!K633","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F634","v":0},{"$f":"'5.5.2'!G634","v":0},{"$f":"'5.5.2'!H634","v":0},{"$f":"'5.5.2'!I634","v":0},{"$f":"'5.5.2'!J634","v":0},{"$f":"'5.5.2'!K634","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F633-F634","v":0},0,0,0,0,0,{"$f":"L633-L634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F638","v":0},{"$f":"'5.5.2'!G638","v":0},{"$f":"'5.5.2'!H638","v":0},{"$f":"'5.5.2'!I638","v":0},{"$f":"'5.5.2'!J638","v":0},{"$f":"'5.5.2'!K638","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F639","v":0},{"$f":"'5.5.2'!G639","v":0},{"$f":"'5.5.2'!H639","v":0},{"$f":"'5.5.2'!I639","v":0},{"$f":"'5.5.2'!J639","v":0},{"$f":"'5.5.2'!K639","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F638-F639","v":0},0,0,0,0,0,{"$f":"L638-L639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F643","v":0},{"$f":"'5.5.2'!G643","v":0},{"$f":"'5.5.2'!H643","v":0},{"$f":"'5.5.2'!I643","v":0},{"$f":"'5.5.2'!J643","v":0},{"$f":"'5.5.2'!K643","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F644","v":0},{"$f":"'5.5.2'!G644","v":0},{"$f":"'5.5.2'!H644","v":0},{"$f":"'5.5.2'!I644","v":0},{"$f":"'5.5.2'!J644","v":0},{"$f":"'5.5.2'!K644","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F643-F644","v":0},0,0,0,0,0,{"$f":"L643-L644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F648","v":0},{"$f":"'5.5.2'!G648","v":0},{"$f":"'5.5.2'!H648","v":0},{"$f":"'5.5.2'!I648","v":0},{"$f":"'5.5.2'!J648","v":0},{"$f":"'5.5.2'!K648","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F649","v":0},{"$f":"'5.5.2'!G649","v":0},{"$f":"'5.5.2'!H649","v":0},{"$f":"'5.5.2'!I649","v":0},{"$f":"'5.5.2'!J649","v":0},{"$f":"'5.5.2'!K649","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F648-F649","v":0},0,0,0,0,0,{"$f":"L648-L649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F653","v":0},{"$f":"'5.5.2'!G653","v":0},{"$f":"'5.5.2'!H653","v":0},{"$f":"'5.5.2'!I653","v":0},{"$f":"'5.5.2'!J653","v":0},{"$f":"'5.5.2'!K653","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F654","v":0},{"$f":"'5.5.2'!G654","v":0},{"$f":"'5.5.2'!H654","v":0},{"$f":"'5.5.2'!I654","v":0},{"$f":"'5.5.2'!J654","v":0},{"$f":"'5.5.2'!K654","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F653-F654","v":0},0,0,0,0,0,{"$f":"L653-L654","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F658","v":0},{"$f":"'5.5.2'!G658","v":0},{"$f":"'5.5.2'!H658","v":0},{"$f":"'5.5.2'!I658","v":0},{"$f":"'5.5.2'!J658","v":0},{"$f":"'5.5.2'!K658","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F659","v":0},{"$f":"'5.5.2'!G659","v":0},{"$f":"'5.5.2'!H659","v":0},{"$f":"'5.5.2'!I659","v":0},{"$f":"'5.5.2'!J659","v":0},{"$f":"'5.5.2'!K659","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F658-F659","v":0},0,0,0,0,0,{"$f":"L658-L659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F667","v":0},{"$f":"'5.5.2'!G667","v":0},{"$f":"'5.5.2'!H667","v":0},{"$f":"'5.5.2'!I667","v":0},{"$f":"'5.5.2'!J667","v":0},{"$f":"'5.5.2'!K667","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F668","v":0},{"$f":"'5.5.2'!G668","v":0},{"$f":"'5.5.2'!H668","v":0},{"$f":"'5.5.2'!I668","v":0},{"$f":"'5.5.2'!J668","v":0},{"$f":"'5.5.2'!K668","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F667-F668","v":0},0,0,0,0,0,{"$f":"L667-L668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F672","v":1391.520107738377},{"$f":"'5.5.2'!G672","v":2697.8628447344922},{"$f":"'5.5.2'!H672","v":2111.1439492141185},{"$f":"'5.5.2'!I672","v":2156.5953960393781},{"$f":"'5.5.2'!J672","v":2201.9090817764263},{"$f":"'5.5.2'!K672","v":2256.9568088208366}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F673","v":724.00765130922423},{"$f":"'5.5.2'!G673","v":1660.0895726297938},{"$f":"'5.5.2'!H673","v":1230.790191858518},{"$f":"'5.5.2'!I673","v":1257.288240453988},{"$f":"'5.5.2'!J673","v":1283.7059747742269},{"$f":"'5.5.2'!K673","v":1315.7986241435824}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F672-F673","v":667.51245642915273},1037.7732721046984,880.35375735560046,899.30715558539009,918.20310700219943,941.15818467725421,{"$f":"L672-L673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F677","v":0},{"$f":"'5.5.2'!G677","v":628.40039843525699},{"$f":"'5.5.2'!H677","v":324.41170569220139},{"$f":"'5.5.2'!I677","v":331.39606192061001},{"$f":"'5.5.2'!J677","v":338.35924891059642},{"$f":"'5.5.2'!K677","v":346.81823013336128}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F678","v":0},{"$f":"'5.5.2'!G678","v":152.10244775403871},{"$f":"'5.5.2'!H678","v":78.522888653022477},{"$f":"'5.5.2'!I678","v":80.213431308584731},{"$f":"'5.5.2'!J678","v":81.898850012938283},{"$f":"'5.5.2'!K678","v":83.946321263261737}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F677-F678","v":0},476.29795068121825,245.88881703917892,251.18263061202526,256.46039889765814,262.87190887009956,{"$f":"L677-L678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F682","v":0},{"$f":"'5.5.2'!G682","v":0},{"$f":"'5.5.2'!H682","v":0},{"$f":"'5.5.2'!I682","v":0},{"$f":"'5.5.2'!J682","v":0},{"$f":"'5.5.2'!K682","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F683","v":0},{"$f":"'5.5.2'!G683","v":0},{"$f":"'5.5.2'!H683","v":0},{"$f":"'5.5.2'!I683","v":0},{"$f":"'5.5.2'!J683","v":0},{"$f":"'5.5.2'!K683","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F682-F683","v":0},0,0,0,0,0,{"$f":"L682-L683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F687","v":0},{"$f":"'5.5.2'!G687","v":0},{"$f":"'5.5.2'!H687","v":0},{"$f":"'5.5.2'!I687","v":0},{"$f":"'5.5.2'!J687","v":0},{"$f":"'5.5.2'!K687","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F688","v":0},{"$f":"'5.5.2'!G688","v":0},{"$f":"'5.5.2'!H688","v":0},{"$f":"'5.5.2'!I688","v":0},{"$f":"'5.5.2'!J688","v":0},{"$f":"'5.5.2'!K688","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F687-F688","v":0},0,0,0,0,0,{"$f":"L687-L688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F692","v":0},{"$f":"'5.5.2'!G692","v":0},{"$f":"'5.5.2'!H692","v":0},{"$f":"'5.5.2'!I692","v":0},{"$f":"'5.5.2'!J692","v":0},{"$f":"'5.5.2'!K692","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F693","v":0},{"$f":"'5.5.2'!G693","v":0},{"$f":"'5.5.2'!H693","v":0},{"$f":"'5.5.2'!I693","v":0},{"$f":"'5.5.2'!J693","v":0},{"$f":"'5.5.2'!K693","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F692-F693","v":0},0,0,0,0,0,{"$f":"L692-L693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F697","v":0},{"$f":"'5.5.2'!G697","v":0},{"$f":"'5.5.2'!H697","v":0},{"$f":"'5.5.2'!I697","v":0},{"$f":"'5.5.2'!J697","v":0},{"$f":"'5.5.2'!K697","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F698","v":0},{"$f":"'5.5.2'!G698","v":0},{"$f":"'5.5.2'!H698","v":0},{"$f":"'5.5.2'!I698","v":0},{"$f":"'5.5.2'!J698","v":0},{"$f":"'5.5.2'!K698","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F697-F698","v":0},0,0,0,0,0,{"$f":"L697-L698","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F702","v":0},{"$f":"'5.5.2'!G702","v":0},{"$f":"'5.5.2'!H702","v":0},{"$f":"'5.5.2'!I702","v":0},{"$f":"'5.5.2'!J702","v":0},{"$f":"'5.5.2'!K702","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F703","v":0},{"$f":"'5.5.2'!G703","v":0},{"$f":"'5.5.2'!H703","v":0},{"$f":"'5.5.2'!I703","v":0},{"$f":"'5.5.2'!J703","v":0},{"$f":"'5.5.2'!K703","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F702-F703","v":0},0,0,0,0,0,{"$f":"L702-L703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F707","v":0},{"$f":"'5.5.2'!G707","v":0},{"$f":"'5.5.2'!H707","v":0},{"$f":"'5.5.2'!I707","v":0},{"$f":"'5.5.2'!J707","v":0},{"$f":"'5.5.2'!K707","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F708","v":0},{"$f":"'5.5.2'!G708","v":0},{"$f":"'5.5.2'!H708","v":0},{"$f":"'5.5.2'!I708","v":0},{"$f":"'5.5.2'!J708","v":0},{"$f":"'5.5.2'!K708","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F707-F708","v":0},0,0,0,0,0,{"$f":"L707-L708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F712","v":0},{"$f":"'5.5.2'!G712","v":0},{"$f":"'5.5.2'!H712","v":0},{"$f":"'5.5.2'!I712","v":0},{"$f":"'5.5.2'!J712","v":0},{"$f":"'5.5.2'!K712","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F713","v":0},{"$f":"'5.5.2'!G713","v":0},{"$f":"'5.5.2'!H713","v":0},{"$f":"'5.5.2'!I713","v":0},{"$f":"'5.5.2'!J713","v":0},{"$f":"'5.5.2'!K713","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F712-F713","v":0},0,0,0,0,0,{"$f":"L712-L713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F717","v":0},{"$f":"'5.5.2'!G717","v":0},{"$f":"'5.5.2'!H717","v":0},{"$f":"'5.5.2'!I717","v":0},{"$f":"'5.5.2'!J717","v":0},{"$f":"'5.5.2'!K717","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F718","v":0},{"$f":"'5.5.2'!G718","v":0},{"$f":"'5.5.2'!H718","v":0},{"$f":"'5.5.2'!I718","v":0},{"$f":"'5.5.2'!J718","v":0},{"$f":"'5.5.2'!K718","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F717-F718","v":0},0,0,0,0,0,{"$f":"L717-L718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F722","v":0},{"$f":"'5.5.2'!G722","v":0},{"$f":"'5.5.2'!H722","v":0},{"$f":"'5.5.2'!I722","v":0},{"$f":"'5.5.2'!J722","v":0},{"$f":"'5.5.2'!K722","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F723","v":0},{"$f":"'5.5.2'!G723","v":0},{"$f":"'5.5.2'!H723","v":0},{"$f":"'5.5.2'!I723","v":0},{"$f":"'5.5.2'!J723","v":0},{"$f":"'5.5.2'!K723","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F722-F723","v":0},0,0,0,0,0,{"$f":"L722-L723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F727","v":2328.4711859032554},{"$f":"'5.5.2'!G727","v":5158.4458709726841},{"$f":"'5.5.2'!H727","v":3865.1209306122041},{"$f":"'5.5.2'!I727","v":3948.3342702408509},{"$f":"'5.5.2'!J727","v":4031.2953943511452},{"$f":"'5.5.2'!K727","v":4132.0777792099234}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F728","v":754.42814086003193},{"$f":"'5.5.2'!G728","v":2213.7424824544946},{"$f":"'5.5.2'!H728","v":1532.3180842861243},{"$f":"'5.5.2'!I728","v":1565.3078166789533},{"$f":"'5.5.2'!J728","v":1598.1975588239097},{"$f":"'5.5.2'!K728","v":1638.1524977945073}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F727-F728","v":1574.0430450432236},2944.7033885181895,2332.8028463260798,2383.0264535618976,2433.0978355272355,2493.9252814154161,{"$f":"L727-L728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F732","v":0},{"$f":"'5.5.2'!G732","v":0},{"$f":"'5.5.2'!H732","v":0},{"$f":"'5.5.2'!I732","v":0},{"$f":"'5.5.2'!J732","v":0},{"$f":"'5.5.2'!K732","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F733","v":0},{"$f":"'5.5.2'!G733","v":0},{"$f":"'5.5.2'!H733","v":0},{"$f":"'5.5.2'!I733","v":0},{"$f":"'5.5.2'!J733","v":0},{"$f":"'5.5.2'!K733","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F732-F733","v":0},0,0,0,0,0,{"$f":"L732-L733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F737","v":0},{"$f":"'5.5.2'!G737","v":0},{"$f":"'5.5.2'!H737","v":0},{"$f":"'5.5.2'!I737","v":0},{"$f":"'5.5.2'!J737","v":0},{"$f":"'5.5.2'!K737","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F738","v":0},{"$f":"'5.5.2'!G738","v":0},{"$f":"'5.5.2'!H738","v":0},{"$f":"'5.5.2'!I738","v":0},{"$f":"'5.5.2'!J738","v":0},{"$f":"'5.5.2'!K738","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F737-F738","v":0},0,0,0,0,0,{"$f":"L737-L738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F746","v":0},{"$f":"'5.5.2'!G746","v":0},{"$f":"'5.5.2'!H746","v":0},{"$f":"'5.5.2'!I746","v":0},{"$f":"'5.5.2'!J746","v":0},{"$f":"'5.5.2'!K746","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F747","v":0},{"$f":"'5.5.2'!G747","v":0},{"$f":"'5.5.2'!H747","v":0},{"$f":"'5.5.2'!I747","v":0},{"$f":"'5.5.2'!J747","v":0},{"$f":"'5.5.2'!K747","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F746-F747","v":0},0,0,0,0,0,{"$f":"L746-L747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F751","v":80.987942778424056},{"$f":"'5.5.2'!G751","v":157.01847244486464},{"$f":"'5.5.2'!H751","v":122.87081185902278},{"$f":"'5.5.2'!I751","v":125.51613416102201},{"$f":"'5.5.2'!J751","v":128.15343862190841},{"$f":"'5.5.2'!K751","v":131.35727458745612}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F752","v":42.138011451859612},{"$f":"'5.5.2'!G752","v":96.618969835596474},{"$f":"'5.5.2'!H752","v":71.633291589649204},{"$f":"'5.5.2'!I752","v":73.175506058168622},{"$f":"'5.5.2'!J752","v":74.713046150880942},{"$f":"'5.5.2'!K752","v":76.580872304652956}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F751-F752","v":38.849931326564445},60.399502609268168,51.237520269373576,52.340628102853387,53.440392471027465,54.776402282803161,{"$f":"L751-L752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F756","v":0},{"$f":"'5.5.2'!G756","v":36.57356816289856},{"$f":"'5.5.2'!H756","v":18.881104564096383},{"$f":"'5.5.2'!I756","v":19.287601487442913},{"$f":"'5.5.2'!J756","v":19.692866338711966},{"$f":"'5.5.2'!K756","v":20.18518799717976}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F757","v":0},{"$f":"'5.5.2'!G757","v":8.8525234142562219},{"$f":"'5.5.2'!H757","v":4.5701152126097746},{"$f":"'5.5.2'!I757","v":4.6685065840975248},{"$f":"'5.5.2'!J757","v":4.7665997362027577},{"$f":"'5.5.2'!K757","v":4.8857647296078266}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F756-F757","v":0},27.721044748642338,14.310989351486608,14.619094903345388,14.926266602509209,15.299423267571933,{"$f":"L756-L757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F761","v":0},{"$f":"'5.5.2'!G761","v":0},{"$f":"'5.5.2'!H761","v":0},{"$f":"'5.5.2'!I761","v":0},{"$f":"'5.5.2'!J761","v":0},{"$f":"'5.5.2'!K761","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F762","v":0},{"$f":"'5.5.2'!G762","v":0},{"$f":"'5.5.2'!H762","v":0},{"$f":"'5.5.2'!I762","v":0},{"$f":"'5.5.2'!J762","v":0},{"$f":"'5.5.2'!K762","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F761-F762","v":0},0,0,0,0,0,{"$f":"L761-L762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F766","v":0},{"$f":"'5.5.2'!G766","v":0},{"$f":"'5.5.2'!H766","v":0},{"$f":"'5.5.2'!I766","v":0},{"$f":"'5.5.2'!J766","v":0},{"$f":"'5.5.2'!K766","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F767","v":0},{"$f":"'5.5.2'!G767","v":0},{"$f":"'5.5.2'!H767","v":0},{"$f":"'5.5.2'!I767","v":0},{"$f":"'5.5.2'!J767","v":0},{"$f":"'5.5.2'!K767","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F766-F767","v":0},0,0,0,0,0,{"$f":"L766-L767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F771","v":0},{"$f":"'5.5.2'!G771","v":0},{"$f":"'5.5.2'!H771","v":0},{"$f":"'5.5.2'!I771","v":0},{"$f":"'5.5.2'!J771","v":0},{"$f":"'5.5.2'!K771","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F772","v":0},{"$f":"'5.5.2'!G772","v":0},{"$f":"'5.5.2'!H772","v":0},{"$f":"'5.5.2'!I772","v":0},{"$f":"'5.5.2'!J772","v":0},{"$f":"'5.5.2'!K772","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F771-F772","v":0},0,0,0,0,0,{"$f":"L771-L772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F776","v":0},{"$f":"'5.5.2'!G776","v":0},{"$f":"'5.5.2'!H776","v":0},{"$f":"'5.5.2'!I776","v":0},{"$f":"'5.5.2'!J776","v":0},{"$f":"'5.5.2'!K776","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F777","v":0},{"$f":"'5.5.2'!G777","v":0},{"$f":"'5.5.2'!H777","v":0},{"$f":"'5.5.2'!I777","v":0},{"$f":"'5.5.2'!J777","v":0},{"$f":"'5.5.2'!K777","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F776-F777","v":0},0,0,0,0,0,{"$f":"L776-L777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F781","v":0},{"$f":"'5.5.2'!G781","v":0},{"$f":"'5.5.2'!H781","v":0},{"$f":"'5.5.2'!I781","v":0},{"$f":"'5.5.2'!J781","v":0},{"$f":"'5.5.2'!K781","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F782","v":0},{"$f":"'5.5.2'!G782","v":0},{"$f":"'5.5.2'!H782","v":0},{"$f":"'5.5.2'!I782","v":0},{"$f":"'5.5.2'!J782","v":0},{"$f":"'5.5.2'!K782","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F781-F782","v":0},0,0,0,0,0,{"$f":"L781-L782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F786","v":0},{"$f":"'5.5.2'!G786","v":0},{"$f":"'5.5.2'!H786","v":0},{"$f":"'5.5.2'!I786","v":0},{"$f":"'5.5.2'!J786","v":0},{"$f":"'5.5.2'!K786","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F787","v":0},{"$f":"'5.5.2'!G787","v":0},{"$f":"'5.5.2'!H787","v":0},{"$f":"'5.5.2'!I787","v":0},{"$f":"'5.5.2'!J787","v":0},{"$f":"'5.5.2'!K787","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F786-F787","v":0},0,0,0,0,0,{"$f":"L786-L787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F791","v":0},{"$f":"'5.5.2'!G791","v":0},{"$f":"'5.5.2'!H791","v":0},{"$f":"'5.5.2'!I791","v":0},{"$f":"'5.5.2'!J791","v":0},{"$f":"'5.5.2'!K791","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F792","v":0},{"$f":"'5.5.2'!G792","v":0},{"$f":"'5.5.2'!H792","v":0},{"$f":"'5.5.2'!I792","v":0},{"$f":"'5.5.2'!J792","v":0},{"$f":"'5.5.2'!K792","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F791-F792","v":0},0,0,0,0,0,{"$f":"L791-L792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F796","v":0},{"$f":"'5.5.2'!G796","v":0},{"$f":"'5.5.2'!H796","v":0},{"$f":"'5.5.2'!I796","v":0},{"$f":"'5.5.2'!J796","v":0},{"$f":"'5.5.2'!K796","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F797","v":0},{"$f":"'5.5.2'!G797","v":0},{"$f":"'5.5.2'!H797","v":0},{"$f":"'5.5.2'!I797","v":0},{"$f":"'5.5.2'!J797","v":0},{"$f":"'5.5.2'!K797","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F796-F797","v":0},0,0,0,0,0,{"$f":"L796-L797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F801","v":0},{"$f":"'5.5.2'!G801","v":0},{"$f":"'5.5.2'!H801","v":0},{"$f":"'5.5.2'!I801","v":0},{"$f":"'5.5.2'!J801","v":0},{"$f":"'5.5.2'!K801","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F802","v":0},{"$f":"'5.5.2'!G802","v":0},{"$f":"'5.5.2'!H802","v":0},{"$f":"'5.5.2'!I802","v":0},{"$f":"'5.5.2'!J802","v":0},{"$f":"'5.5.2'!K802","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F801-F802","v":0},0,0,0,0,0,{"$f":"L801-L802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F806","v":135.51948701024239},{"$f":"'5.5.2'!G806","v":300.22700836348957},{"$f":"'5.5.2'!H806","v":224.95412823668912},{"$f":"'5.5.2'!I806","v":229.7972326595204},{"$f":"'5.5.2'!J806","v":234.62565787228885},{"$f":"'5.5.2'!K806","v":240.49129931909607}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F807","v":43.908516134710858},{"$f":"'5.5.2'!G807","v":128.84215506348912},{"$f":"'5.5.2'!H807","v":89.182534006070725},{"$f":"'5.5.2'!I807","v":91.102571341103115},{"$f":"'5.5.2'!J807","v":93.016789137899522},{"$f":"'5.5.2'!K807","v":95.342208866346994}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F806-F807","v":91.610970875531535},171.38485330000046,135.7715942306184,138.69466131841727,141.60886873438932,145.14909045274908,{"$f":"L806-L807","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F811","v":0},{"$f":"'5.5.2'!G811","v":0},{"$f":"'5.5.2'!H811","v":0},{"$f":"'5.5.2'!I811","v":0},{"$f":"'5.5.2'!J811","v":0},{"$f":"'5.5.2'!K811","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F812","v":0},{"$f":"'5.5.2'!G812","v":0},{"$f":"'5.5.2'!H812","v":0},{"$f":"'5.5.2'!I812","v":0},{"$f":"'5.5.2'!J812","v":0},{"$f":"'5.5.2'!K812","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F811-F812","v":0},0,0,0,0,0,{"$f":"L811-L812","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F816","v":0},{"$f":"'5.5.2'!G816","v":0},{"$f":"'5.5.2'!H816","v":0},{"$f":"'5.5.2'!I816","v":0},{"$f":"'5.5.2'!J816","v":0},{"$f":"'5.5.2'!K816","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F817","v":0},{"$f":"'5.5.2'!G817","v":0},{"$f":"'5.5.2'!H817","v":0},{"$f":"'5.5.2'!I817","v":0},{"$f":"'5.5.2'!J817","v":0},{"$f":"'5.5.2'!K817","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F816-F817","v":0},0,0,0,0,0,{"$f":"L816-L817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F825","v":0},{"$f":"'5.5.2'!G825","v":0},{"$f":"'5.5.2'!H825","v":0},{"$f":"'5.5.2'!I825","v":0},{"$f":"'5.5.2'!J825","v":0},{"$f":"'5.5.2'!K825","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F826","v":0},{"$f":"'5.5.2'!G826","v":0},{"$f":"'5.5.2'!H826","v":0},{"$f":"'5.5.2'!I826","v":0},{"$f":"'5.5.2'!J826","v":0},{"$f":"'5.5.2'!K826","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F825-F826","v":0},0,0,0,0,0,{"$f":"L825-L826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F830","v":0},{"$f":"'5.5.2'!G830","v":0},{"$f":"'5.5.2'!H830","v":0},{"$f":"'5.5.2'!I830","v":0},{"$f":"'5.5.2'!J830","v":0},{"$f":"'5.5.2'!K830","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F831","v":0},{"$f":"'5.5.2'!G831","v":0},{"$f":"'5.5.2'!H831","v":0},{"$f":"'5.5.2'!I831","v":0},{"$f":"'5.5.2'!J831","v":0},{"$f":"'5.5.2'!K831","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F830-F831","v":0},0,0,0,0,0,{"$f":"L830-L831","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F835","v":0},{"$f":"'5.5.2'!G835","v":0},{"$f":"'5.5.2'!H835","v":0},{"$f":"'5.5.2'!I835","v":0},{"$f":"'5.5.2'!J835","v":0},{"$f":"'5.5.2'!K835","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F836","v":0},{"$f":"'5.5.2'!G836","v":0},{"$f":"'5.5.2'!H836","v":0},{"$f":"'5.5.2'!I836","v":0},{"$f":"'5.5.2'!J836","v":0},{"$f":"'5.5.2'!K836","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F835-F836","v":0},0,0,0,0,0,{"$f":"L835-L836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F840","v":0},{"$f":"'5.5.2'!G840","v":0},{"$f":"'5.5.2'!H840","v":0},{"$f":"'5.5.2'!I840","v":0},{"$f":"'5.5.2'!J840","v":0},{"$f":"'5.5.2'!K840","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F841","v":0},{"$f":"'5.5.2'!G841","v":0},{"$f":"'5.5.2'!H841","v":0},{"$f":"'5.5.2'!I841","v":0},{"$f":"'5.5.2'!J841","v":0},{"$f":"'5.5.2'!K841","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F840-F841","v":0},0,0,0,0,0,{"$f":"L840-L841","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F845","v":0},{"$f":"'5.5.2'!G845","v":0},{"$f":"'5.5.2'!H845","v":0},{"$f":"'5.5.2'!I845","v":0},{"$f":"'5.5.2'!J845","v":0},{"$f":"'5.5.2'!K845","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F846","v":0},{"$f":"'5.5.2'!G846","v":0},{"$f":"'5.5.2'!H846","v":0},{"$f":"'5.5.2'!I846","v":0},{"$f":"'5.5.2'!J846","v":0},{"$f":"'5.5.2'!K846","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F845-F846","v":0},0,0,0,0,0,{"$f":"L845-L846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F850","v":0},{"$f":"'5.5.2'!G850","v":0},{"$f":"'5.5.2'!H850","v":0},{"$f":"'5.5.2'!I850","v":0},{"$f":"'5.5.2'!J850","v":0},{"$f":"'5.5.2'!K850","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F851","v":0},{"$f":"'5.5.2'!G851","v":0},{"$f":"'5.5.2'!H851","v":0},{"$f":"'5.5.2'!I851","v":0},{"$f":"'5.5.2'!J851","v":0},{"$f":"'5.5.2'!K851","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F850-F851","v":0},0,0,0,0,0,{"$f":"L850-L851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F855","v":0},{"$f":"'5.5.2'!G855","v":0},{"$f":"'5.5.2'!H855","v":0},{"$f":"'5.5.2'!I855","v":0},{"$f":"'5.5.2'!J855","v":0},{"$f":"'5.5.2'!K855","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F856","v":0},{"$f":"'5.5.2'!G856","v":0},{"$f":"'5.5.2'!H856","v":0},{"$f":"'5.5.2'!I856","v":0},{"$f":"'5.5.2'!J856","v":0},{"$f":"'5.5.2'!K856","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F855-F856","v":0},0,0,0,0,0,{"$f":"L855-L856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F860","v":0},{"$f":"'5.5.2'!G860","v":0},{"$f":"'5.5.2'!H860","v":0},{"$f":"'5.5.2'!I860","v":0},{"$f":"'5.5.2'!J860","v":0},{"$f":"'5.5.2'!K860","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F861","v":0},{"$f":"'5.5.2'!G861","v":0},{"$f":"'5.5.2'!H861","v":0},{"$f":"'5.5.2'!I861","v":0},{"$f":"'5.5.2'!J861","v":0},{"$f":"'5.5.2'!K861","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F860-F861","v":0},0,0,0,0,0,{"$f":"L860-L861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F865","v":0},{"$f":"'5.5.2'!G865","v":0},{"$f":"'5.5.2'!H865","v":0},{"$f":"'5.5.2'!I865","v":0},{"$f":"'5.5.2'!J865","v":0},{"$f":"'5.5.2'!K865","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F866","v":0},{"$f":"'5.5.2'!G866","v":0},{"$f":"'5.5.2'!H866","v":0},{"$f":"'5.5.2'!I866","v":0},{"$f":"'5.5.2'!J866","v":0},{"$f":"'5.5.2'!K866","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F865-F866","v":0},0,0,0,0,0,{"$f":"L865-L866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F870","v":0},{"$f":"'5.5.2'!G870","v":0},{"$f":"'5.5.2'!H870","v":0},{"$f":"'5.5.2'!I870","v":0},{"$f":"'5.5.2'!J870","v":0},{"$f":"'5.5.2'!K870","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F871","v":0},{"$f":"'5.5.2'!G871","v":0},{"$f":"'5.5.2'!H871","v":0},{"$f":"'5.5.2'!I871","v":0},{"$f":"'5.5.2'!J871","v":0},{"$f":"'5.5.2'!K871","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F870-F871","v":0},0,0,0,0,0,{"$f":"L870-L871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F875","v":0},{"$f":"'5.5.2'!G875","v":0},{"$f":"'5.5.2'!H875","v":0},{"$f":"'5.5.2'!I875","v":0},{"$f":"'5.5.2'!J875","v":0},{"$f":"'5.5.2'!K875","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F876","v":0},{"$f":"'5.5.2'!G876","v":0},{"$f":"'5.5.2'!H876","v":0},{"$f":"'5.5.2'!I876","v":0},{"$f":"'5.5.2'!J876","v":0},{"$f":"'5.5.2'!K876","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F875-F876","v":0},0,0,0,0,0,{"$f":"L875-L876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F880","v":0},{"$f":"'5.5.2'!G880","v":0},{"$f":"'5.5.2'!H880","v":0},{"$f":"'5.5.2'!I880","v":0},{"$f":"'5.5.2'!J880","v":0},{"$f":"'5.5.2'!K880","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F881","v":0},{"$f":"'5.5.2'!G881","v":0},{"$f":"'5.5.2'!H881","v":0},{"$f":"'5.5.2'!I881","v":0},{"$f":"'5.5.2'!J881","v":0},{"$f":"'5.5.2'!K881","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F880-F881","v":0},0,0,0,0,0,{"$f":"L880-L881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F885","v":0},{"$f":"'5.5.2'!G885","v":0},{"$f":"'5.5.2'!H885","v":0},{"$f":"'5.5.2'!I885","v":0},{"$f":"'5.5.2'!J885","v":0},{"$f":"'5.5.2'!K885","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F886","v":0},{"$f":"'5.5.2'!G886","v":0},{"$f":"'5.5.2'!H886","v":0},{"$f":"'5.5.2'!I886","v":0},{"$f":"'5.5.2'!J886","v":0},{"$f":"'5.5.2'!K886","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F885-F886","v":0},0,0,0,0,0,{"$f":"L885-L886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F890","v":0},{"$f":"'5.5.2'!G890","v":0},{"$f":"'5.5.2'!H890","v":0},{"$f":"'5.5.2'!I890","v":0},{"$f":"'5.5.2'!J890","v":0},{"$f":"'5.5.2'!K890","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F891","v":0},{"$f":"'5.5.2'!G891","v":0},{"$f":"'5.5.2'!H891","v":0},{"$f":"'5.5.2'!I891","v":0},{"$f":"'5.5.2'!J891","v":0},{"$f":"'5.5.2'!K891","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F890-F891","v":0},0,0,0,0,0,{"$f":"L890-L891","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F895","v":0},{"$f":"'5.5.2'!G895","v":0},{"$f":"'5.5.2'!H895","v":0},{"$f":"'5.5.2'!I895","v":0},{"$f":"'5.5.2'!J895","v":0},{"$f":"'5.5.2'!K895","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F896","v":0},{"$f":"'5.5.2'!G896","v":0},{"$f":"'5.5.2'!H896","v":0},{"$f":"'5.5.2'!I896","v":0},{"$f":"'5.5.2'!J896","v":0},{"$f":"'5.5.2'!K896","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F895-F896","v":0},0,0,0,0,0,{"$f":"L895-L896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F904","v":0},{"$f":"'5.5.2'!G904","v":0},{"$f":"'5.5.2'!H904","v":0},{"$f":"'5.5.2'!I904","v":0},{"$f":"'5.5.2'!J904","v":0},{"$f":"'5.5.2'!K904","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F905","v":0},{"$f":"'5.5.2'!G905","v":0},{"$f":"'5.5.2'!H905","v":0},{"$f":"'5.5.2'!I905","v":0},{"$f":"'5.5.2'!J905","v":0},{"$f":"'5.5.2'!K905","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F904-F905","v":0},0,0,0,0,0,{"$f":"L904-L905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F909","v":0},{"$f":"'5.5.2'!G909","v":0},{"$f":"'5.5.2'!H909","v":0},{"$f":"'5.5.2'!I909","v":0},{"$f":"'5.5.2'!J909","v":0},{"$f":"'5.5.2'!K909","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F910","v":0},{"$f":"'5.5.2'!G910","v":0},{"$f":"'5.5.2'!H910","v":0},{"$f":"'5.5.2'!I910","v":0},{"$f":"'5.5.2'!J910","v":0},{"$f":"'5.5.2'!K910","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F909-F910","v":0},0,0,0,0,0,{"$f":"L909-L910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F914","v":0},{"$f":"'5.5.2'!G914","v":0},{"$f":"'5.5.2'!H914","v":0},{"$f":"'5.5.2'!I914","v":0},{"$f":"'5.5.2'!J914","v":0},{"$f":"'5.5.2'!K914","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F915","v":0},{"$f":"'5.5.2'!G915","v":0},{"$f":"'5.5.2'!H915","v":0},{"$f":"'5.5.2'!I915","v":0},{"$f":"'5.5.2'!J915","v":0},{"$f":"'5.5.2'!K915","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F914-F915","v":0},0,0,0,0,0,{"$f":"L914-L915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F919","v":0},{"$f":"'5.5.2'!G919","v":0},{"$f":"'5.5.2'!H919","v":0},{"$f":"'5.5.2'!I919","v":0},{"$f":"'5.5.2'!J919","v":0},{"$f":"'5.5.2'!K919","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F920","v":0},{"$f":"'5.5.2'!G920","v":0},{"$f":"'5.5.2'!H920","v":0},{"$f":"'5.5.2'!I920","v":0},{"$f":"'5.5.2'!J920","v":0},{"$f":"'5.5.2'!K920","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F919-F920","v":0},0,0,0,0,0,{"$f":"L919-L920","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F924","v":0},{"$f":"'5.5.2'!G924","v":0},{"$f":"'5.5.2'!H924","v":0},{"$f":"'5.5.2'!I924","v":0},{"$f":"'5.5.2'!J924","v":0},{"$f":"'5.5.2'!K924","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F925","v":0},{"$f":"'5.5.2'!G925","v":0},{"$f":"'5.5.2'!H925","v":0},{"$f":"'5.5.2'!I925","v":0},{"$f":"'5.5.2'!J925","v":0},{"$f":"'5.5.2'!K925","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F924-F925","v":0},0,0,0,0,0,{"$f":"L924-L925","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F929","v":0},{"$f":"'5.5.2'!G929","v":0},{"$f":"'5.5.2'!H929","v":0},{"$f":"'5.5.2'!I929","v":0},{"$f":"'5.5.2'!J929","v":0},{"$f":"'5.5.2'!K929","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F930","v":0},{"$f":"'5.5.2'!G930","v":0},{"$f":"'5.5.2'!H930","v":0},{"$f":"'5.5.2'!I930","v":0},{"$f":"'5.5.2'!J930","v":0},{"$f":"'5.5.2'!K930","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F929-F930","v":0},0,0,0,0,0,{"$f":"L929-L930","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F934","v":0},{"$f":"'5.5.2'!G934","v":0},{"$f":"'5.5.2'!H934","v":0},{"$f":"'5.5.2'!I934","v":0},{"$f":"'5.5.2'!J934","v":0},{"$f":"'5.5.2'!K934","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F935","v":0},{"$f":"'5.5.2'!G935","v":0},{"$f":"'5.5.2'!H935","v":0},{"$f":"'5.5.2'!I935","v":0},{"$f":"'5.5.2'!J935","v":0},{"$f":"'5.5.2'!K935","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F934-F935","v":0},0,0,0,0,0,{"$f":"L934-L935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F939","v":0},{"$f":"'5.5.2'!G939","v":0},{"$f":"'5.5.2'!H939","v":0},{"$f":"'5.5.2'!I939","v":0},{"$f":"'5.5.2'!J939","v":0},{"$f":"'5.5.2'!K939","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F940","v":0},{"$f":"'5.5.2'!G940","v":0},{"$f":"'5.5.2'!H940","v":0},{"$f":"'5.5.2'!I940","v":0},{"$f":"'5.5.2'!J940","v":0},{"$f":"'5.5.2'!K940","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F939-F940","v":0},0,0,0,0,0,{"$f":"L939-L940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F944","v":0},{"$f":"'5.5.2'!G944","v":0},{"$f":"'5.5.2'!H944","v":0},{"$f":"'5.5.2'!I944","v":0},{"$f":"'5.5.2'!J944","v":0},{"$f":"'5.5.2'!K944","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F945","v":0},{"$f":"'5.5.2'!G945","v":0},{"$f":"'5.5.2'!H945","v":0},{"$f":"'5.5.2'!I945","v":0},{"$f":"'5.5.2'!J945","v":0},{"$f":"'5.5.2'!K945","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F944-F945","v":0},0,0,0,0,0,{"$f":"L944-L945","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F949","v":0},{"$f":"'5.5.2'!G949","v":0},{"$f":"'5.5.2'!H949","v":0},{"$f":"'5.5.2'!I949","v":0},{"$f":"'5.5.2'!J949","v":0},{"$f":"'5.5.2'!K949","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F950","v":0},{"$f":"'5.5.2'!G950","v":0},{"$f":"'5.5.2'!H950","v":0},{"$f":"'5.5.2'!I950","v":0},{"$f":"'5.5.2'!J950","v":0},{"$f":"'5.5.2'!K950","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F949-F950","v":0},0,0,0,0,0,{"$f":"L949-L950","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F954","v":0},{"$f":"'5.5.2'!G954","v":0},{"$f":"'5.5.2'!H954","v":0},{"$f":"'5.5.2'!I954","v":0},{"$f":"'5.5.2'!J954","v":0},{"$f":"'5.5.2'!K954","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F955","v":0},{"$f":"'5.5.2'!G955","v":0},{"$f":"'5.5.2'!H955","v":0},{"$f":"'5.5.2'!I955","v":0},{"$f":"'5.5.2'!J955","v":0},{"$f":"'5.5.2'!K955","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F954-F955","v":0},0,0,0,0,0,{"$f":"L954-L955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F959","v":0},{"$f":"'5.5.2'!G959","v":0},{"$f":"'5.5.2'!H959","v":0},{"$f":"'5.5.2'!I959","v":0},{"$f":"'5.5.2'!J959","v":0},{"$f":"'5.5.2'!K959","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F960","v":0},{"$f":"'5.5.2'!G960","v":0},{"$f":"'5.5.2'!H960","v":0},{"$f":"'5.5.2'!I960","v":0},{"$f":"'5.5.2'!J960","v":0},{"$f":"'5.5.2'!K960","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F959-F960","v":0},0,0,0,0,0,{"$f":"L959-L960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F964","v":0},{"$f":"'5.5.2'!G964","v":0},{"$f":"'5.5.2'!H964","v":0},{"$f":"'5.5.2'!I964","v":0},{"$f":"'5.5.2'!J964","v":0},{"$f":"'5.5.2'!K964","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F965","v":0},{"$f":"'5.5.2'!G965","v":0},{"$f":"'5.5.2'!H965","v":0},{"$f":"'5.5.2'!I965","v":0},{"$f":"'5.5.2'!J965","v":0},{"$f":"'5.5.2'!K965","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F964-F965","v":0},0,0,0,0,0,{"$f":"L964-L965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F969","v":0},{"$f":"'5.5.2'!G969","v":0},{"$f":"'5.5.2'!H969","v":0},{"$f":"'5.5.2'!I969","v":0},{"$f":"'5.5.2'!J969","v":0},{"$f":"'5.5.2'!K969","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F970","v":0},{"$f":"'5.5.2'!G970","v":0},{"$f":"'5.5.2'!H970","v":0},{"$f":"'5.5.2'!I970","v":0},{"$f":"'5.5.2'!J970","v":0},{"$f":"'5.5.2'!K970","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F969-F970","v":0},0,0,0,0,0,{"$f":"L969-L970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F974","v":0},{"$f":"'5.5.2'!G974","v":0},{"$f":"'5.5.2'!H974","v":0},{"$f":"'5.5.2'!I974","v":0},{"$f":"'5.5.2'!J974","v":0},{"$f":"'5.5.2'!K974","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F975","v":0},{"$f":"'5.5.2'!G975","v":0},{"$f":"'5.5.2'!H975","v":0},{"$f":"'5.5.2'!I975","v":0},{"$f":"'5.5.2'!J975","v":0},{"$f":"'5.5.2'!K975","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F974-F975","v":0},0,0,0,0,0,{"$f":"L974-L975","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - Redland"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F993+F998+F1003+F1008+F1013+F1018+F1023+F1028+F1033+F1038+F1043+F1048+F1053+F1058+F1063+F1073+F1078+F1083+F1088+F1093+F1098+F1103+F1108+F1113+F1118+F1123+F1128+F1133+F1143+F1152+F1157+F1162+F1167+F1172+F1177+F1187+F1192+F1182+F1202+F1197+F1207+F1212+F1217+F1222+F1231+F1236+F1241+F1246+F1251+F1256+F1261+F1266+F1271+F1276+F1281+F1286+F1291+F1296+F1301+F1310+F1315+F1320+F1325+F1330+F1335+F1340+F1345+F1350+F1355+F1360+F1365+F1370+F1375+F1380+F1389+F1394+F1399+F1404+F1409+F1414+F1419+F1424+F1429+F1434+F1439+F1444+F1449+F1454+F1459","v":1579.6375011069406},430.39142262571067,1037.6774318769815,1060.0178983498076,1082.290651973266,1109.3479182725973,{"$f":"L993+L998+L1003+L1008+L1013+L1018+L1023+L1028+L1033+L1038+L1043+L1048+L1053+L1058+L1063+L1073+L1078+L1083+L1088+L1093+L1098+L1103+L1108+L1113+L1118+L1123+L1128+L1133+L1143+L1152+L1157+L1162+L1167+L1172+L1177+L1187+L1192+L1182+L1202+L1197+L1207+L1212+L1217+L1222+L1231+L1236+L1241+L1246+L1251+L1256+L1261+L1266+L1271+L1276+L1281+L1286+L1291+L1296+L1301+L1310+L1315+L1320+L1325+L1330+L1335+L1340+L1345+L1350+L1355+L1360+L1365+L1370+L1375+L1380+L1389+L1394+L1399+L1404+L1409+L1414+L1419+L1424+L1429+L1434+L1439+L1444+L1449+L1454+L1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",815.08348605074821,510.87646431052002,684.52682437400472,699.26420624229468,713.95691983475729,731.80584283062626,{"$f":"L994+L999+L1004+L1009+L1014+L1019+L1024+L1029+L1034+L1039+L1044+L1049+L1054+L1059+L1064+L1074+L1079+L1084+L1089+L1094+L1099+L1104+L1109+L1114+L1119+L1124+L1129+L1134+L1144+L1153+L1158+L1163+L1168+L1173+L1178+L1188+L1193+L1183+L1203+L1198+L1208+L1213+L1218+L1223+L1232+L1237+L1242+L1247+L1252+L1257+L1262+L1267+L1272+L1277+L1282+L1287+L1292+L1297+L1302+L1311+L1316+L1321+L1326+L1331+L1336+L1341+L1346+L1351+L1356+L1361+L1366+L1371+L1376+L1381+L1390+L1395+L1400+L1405+L1410+L1415+L1420+L1425+L1430+L1435+L1440+L1445+L1450+L1455+L1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F986-F987","v":764.55401505619238},{"$f":"G986-G987","v":-80.485041684809346},353.15060750297675,360.75369210751296,368.33373213850871,377.54207544197106,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F993","v":0},{"$f":"'5.5.2'!G993","v":3.9278855435049178},{"$f":"'5.5.2'!H993","v":2.0277709118344136},{"$f":"'5.5.2'!I993","v":2.071427395707699},{"$f":"'5.5.2'!J993","v":2.1149515589367374},{"$f":"'5.5.2'!K993","v":2.1678253479101559}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F994","v":0},{"$f":"'5.5.2'!G994","v":3.0572163210047449},{"$f":"'5.5.2'!H994","v":1.5782879257186995},{"$f":"'5.5.2'!I994","v":1.6122673565185066},{"$f":"'5.5.2'!J994","v":1.6461437973435},{"$f":"'5.5.2'!K994","v":1.6872973922770873}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F993-F994","v":0},0.87066922250017287,0.44948298611571413,0.45916003918919235,0.46880776159323734,0.4805279556330686,{"$f":"L993-L994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F998","v":0},{"$f":"'5.5.2'!G998","v":50.744613858882076},{"$f":"'5.5.2'!H998","v":26.196906904647872},{"$f":"'5.5.2'!I998","v":26.760907915382411},{"$f":"'5.5.2'!J998","v":27.323199466937588},{"$f":"'5.5.2'!K998","v":28.006279453611025}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F999","v":0},{"$f":"'5.5.2'!G999","v":45.188061580948556},{"$f":"'5.5.2'!H999","v":23.328336791164691},{"$f":"'5.5.2'!I999","v":23.830579501606142},{"$f":"'5.5.2'!J999","v":24.331299939223086},{"$f":"'5.5.2'!K999","v":24.93958243770366}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F998-F999","v":0},5.5565522779335197,2.8685701134831803,2.9303284137762695,2.9918995277145015,3.0666970159073657,{"$f":"L998-L999","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1003","v":0},{"$f":"'5.5.2'!G1003","v":0},{"$f":"'5.5.2'!H1003","v":0},{"$f":"'5.5.2'!I1003","v":0},{"$f":"'5.5.2'!J1003","v":0},{"$f":"'5.5.2'!K1003","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1004","v":0},{"$f":"'5.5.2'!G1004","v":0},{"$f":"'5.5.2'!H1004","v":0},{"$f":"'5.5.2'!I1004","v":0},{"$f":"'5.5.2'!J1004","v":0},{"$f":"'5.5.2'!K1004","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1003-F1004","v":0},0,0,0,0,0,{"$f":"L1003-L1004","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1008","v":0},{"$f":"'5.5.2'!G1008","v":16.501707416990367},{"$f":"'5.5.2'!H1008","v":8.5190064540212767},{"$f":"'5.5.2'!I1008","v":8.702414681107415},{"$f":"'5.5.2'!J1008","v":8.8852670069249449},{"$f":"'5.5.2'!K1008","v":9.1073986820980686}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1009","v":0},{"$f":"'5.5.2'!G1009","v":15.642260620959076},{"$f":"'5.5.2'!H1009","v":8.0753170455701238},{"$f":"'5.5.2'!I1009","v":8.2491729512417713},{"$f":"'5.5.2'!J1009","v":8.4225019082587522},{"$f":"'5.5.2'!K1009","v":8.6330644559652203}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1008-F1009","v":0},0.85944679603129082,0.4436894084511529,0.45324172986564371,0.46276509866619264,0.47433422613284826,{"$f":"L1008-L1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1013","v":0},{"$f":"'5.5.2'!G1013","v":0},{"$f":"'5.5.2'!H1013","v":0},{"$f":"'5.5.2'!I1013","v":0},{"$f":"'5.5.2'!J1013","v":0},{"$f":"'5.5.2'!K1013","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1014","v":0},{"$f":"'5.5.2'!G1014","v":0},{"$f":"'5.5.2'!H1014","v":0},{"$f":"'5.5.2'!I1014","v":0},{"$f":"'5.5.2'!J1014","v":0},{"$f":"'5.5.2'!K1014","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1013-F1014","v":0},0,0,0,0,0,{"$f":"L1013-L1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1018","v":0},{"$f":"'5.5.2'!G1018","v":0},{"$f":"'5.5.2'!H1018","v":0},{"$f":"'5.5.2'!I1018","v":0},{"$f":"'5.5.2'!J1018","v":0},{"$f":"'5.5.2'!K1018","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1019","v":0},{"$f":"'5.5.2'!G1019","v":0},{"$f":"'5.5.2'!H1019","v":0},{"$f":"'5.5.2'!I1019","v":0},{"$f":"'5.5.2'!J1019","v":0},{"$f":"'5.5.2'!K1019","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1018-F1019","v":0},0,0,0,0,0,{"$f":"L1018-L1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1023","v":0},{"$f":"'5.5.2'!G1023","v":0},{"$f":"'5.5.2'!H1023","v":0},{"$f":"'5.5.2'!I1023","v":0},{"$f":"'5.5.2'!J1023","v":0},{"$f":"'5.5.2'!K1023","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1024","v":0},{"$f":"'5.5.2'!G1024","v":0},{"$f":"'5.5.2'!H1024","v":0},{"$f":"'5.5.2'!I1024","v":0},{"$f":"'5.5.2'!J1024","v":0},{"$f":"'5.5.2'!K1024","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1023-F1024","v":0},0,0,0,0,0,{"$f":"L1023-L1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1028","v":1.6483120273151279},{"$f":"'5.5.2'!G1028","v":29.454648977759735},{"$f":"'5.5.2'!H1028","v":16.056903618869899},{"$f":"'5.5.2'!I1028","v":16.4025974789608},{"$f":"'5.5.2'!J1028","v":16.747243558052848},{"$f":"'5.5.2'!K1028","v":17.165924647004168}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1029","v":0.26210049576867772},{"$f":"'5.5.2'!G1029","v":1.6189015303621934},{"$f":"'5.5.2'!H1029","v":0.97106729599006214},{"$f":"'5.5.2'!I1029","v":0.99197369300949356},{"$f":"'5.5.2'!J1029","v":1.01281672377317},{"$f":"'5.5.2'!K1029","v":1.0381371418674992}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1028-F1029","v":1.3862115315464503},27.835747447397541,15.085836322879837,15.410623785951307,15.734426834279677,16.12778750513667,{"$f":"L1028-L1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1033","v":0},{"$f":"'5.5.2'!G1033","v":0},{"$f":"'5.5.2'!H1033","v":0},{"$f":"'5.5.2'!I1033","v":0},{"$f":"'5.5.2'!J1033","v":0},{"$f":"'5.5.2'!K1033","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1034","v":0},{"$f":"'5.5.2'!G1034","v":0},{"$f":"'5.5.2'!H1034","v":0},{"$f":"'5.5.2'!I1034","v":0},{"$f":"'5.5.2'!J1034","v":0},{"$f":"'5.5.2'!K1034","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1033-F1034","v":0},0,0,0,0,0,{"$f":"L1033-L1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1038","v":0},{"$f":"'5.5.2'!G1038","v":0},{"$f":"'5.5.2'!H1038","v":0},{"$f":"'5.5.2'!I1038","v":0},{"$f":"'5.5.2'!J1038","v":0},{"$f":"'5.5.2'!K1038","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1039","v":0},{"$f":"'5.5.2'!G1039","v":0},{"$f":"'5.5.2'!H1039","v":0},{"$f":"'5.5.2'!I1039","v":0},{"$f":"'5.5.2'!J1039","v":0},{"$f":"'5.5.2'!K1039","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1038-F1039","v":0},0,0,0,0,0,{"$f":"L1038-L1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1043","v":0},{"$f":"'5.5.2'!G1043","v":0},{"$f":"'5.5.2'!H1043","v":0},{"$f":"'5.5.2'!I1043","v":0},{"$f":"'5.5.2'!J1043","v":0},{"$f":"'5.5.2'!K1043","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1044","v":0},{"$f":"'5.5.2'!G1044","v":0},{"$f":"'5.5.2'!H1044","v":0},{"$f":"'5.5.2'!I1044","v":0},{"$f":"'5.5.2'!J1044","v":0},{"$f":"'5.5.2'!K1044","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1043-F1044","v":0},0,0,0,0,0,{"$f":"L1043-L1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1048","v":0},{"$f":"'5.5.2'!G1048","v":0},{"$f":"'5.5.2'!H1048","v":0},{"$f":"'5.5.2'!I1048","v":0},{"$f":"'5.5.2'!J1048","v":0},{"$f":"'5.5.2'!K1048","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1049","v":0},{"$f":"'5.5.2'!G1049","v":0},{"$f":"'5.5.2'!H1049","v":0},{"$f":"'5.5.2'!I1049","v":0},{"$f":"'5.5.2'!J1049","v":0},{"$f":"'5.5.2'!K1049","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1048-F1049","v":0},0,0,0,0,0,{"$f":"L1048-L1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1053","v":120.38302315080043},{"$f":"'5.5.2'!G1053","v":0},{"$f":"'5.5.2'!H1053","v":62.147735701600716},{"$f":"'5.5.2'!I1053","v":63.485732812410276},{"$f":"'5.5.2'!J1053","v":64.819674520127464},{"$f":"'5.5.2'!K1053","v":66.440166383130645}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1054","v":25.404205588296957},{"$f":"'5.5.2'!G1054","v":0},{"$f":"'5.5.2'!H1054","v":13.114921134958303},{"$f":"'5.5.2'!I1054","v":13.397276177969427},{"$f":"'5.5.2'!J1054","v":13.6787754168048},{"$f":"'5.5.2'!K1054","v":14.020744802224918}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1053-F1054","v":94.978817562503465},0,49.032814566642415,50.088456634440846,51.140899103322667,52.419421580905727,{"$f":"L1053-L1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1058","v":0},{"$f":"'5.5.2'!G1058","v":0},{"$f":"'5.5.2'!H1058","v":0},{"$f":"'5.5.2'!I1058","v":0},{"$f":"'5.5.2'!J1058","v":0},{"$f":"'5.5.2'!K1058","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1059","v":0},{"$f":"'5.5.2'!G1059","v":0},{"$f":"'5.5.2'!H1059","v":0},{"$f":"'5.5.2'!I1059","v":0},{"$f":"'5.5.2'!J1059","v":0},{"$f":"'5.5.2'!K1059","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1058-F1059","v":0},0,0,0,0,0,{"$f":"L1058-L1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1063","v":0},{"$f":"'5.5.2'!G1063","v":0},{"$f":"'5.5.2'!H1063","v":0},{"$f":"'5.5.2'!I1063","v":0},{"$f":"'5.5.2'!J1063","v":0},{"$f":"'5.5.2'!K1063","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1064","v":0},{"$f":"'5.5.2'!G1064","v":0},{"$f":"'5.5.2'!H1064","v":0},{"$f":"'5.5.2'!I1064","v":0},{"$f":"'5.5.2'!J1064","v":0},{"$f":"'5.5.2'!K1064","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1063-F1064","v":0},0,0,0,0,0,{"$f":"L1063-L1064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1072","v":0},{"$f":"'5.5.2'!G1072","v":0},{"$f":"'5.5.2'!H1072","v":0},{"$f":"'5.5.2'!I1072","v":0},{"$f":"'5.5.2'!J1072","v":0},{"$f":"'5.5.2'!K1072","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1073","v":0},{"$f":"'5.5.2'!G1073","v":0},{"$f":"'5.5.2'!H1073","v":0},{"$f":"'5.5.2'!I1073","v":0},{"$f":"'5.5.2'!J1073","v":0},{"$f":"'5.5.2'!K1073","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1072-F1073","v":0},0,0,0,0,0,{"$f":"L1072-L1073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1077","v":0},{"$f":"'5.5.2'!G1077","v":0},{"$f":"'5.5.2'!H1077","v":0},{"$f":"'5.5.2'!I1077","v":0},{"$f":"'5.5.2'!J1077","v":0},{"$f":"'5.5.2'!K1077","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1078","v":0},{"$f":"'5.5.2'!G1078","v":0},{"$f":"'5.5.2'!H1078","v":0},{"$f":"'5.5.2'!I1078","v":0},{"$f":"'5.5.2'!J1078","v":0},{"$f":"'5.5.2'!K1078","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1077-F1078","v":0},0,0,0,0,0,{"$f":"L1077-L1078","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1082","v":0},{"$f":"'5.5.2'!G1082","v":0},{"$f":"'5.5.2'!H1082","v":0},{"$f":"'5.5.2'!I1082","v":0},{"$f":"'5.5.2'!J1082","v":0},{"$f":"'5.5.2'!K1082","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1083","v":0},{"$f":"'5.5.2'!G1083","v":0},{"$f":"'5.5.2'!H1083","v":0},{"$f":"'5.5.2'!I1083","v":0},{"$f":"'5.5.2'!J1083","v":0},{"$f":"'5.5.2'!K1083","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1082-F1083","v":0},0,0,0,0,0,{"$f":"L1082-L1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1087","v":0},{"$f":"'5.5.2'!G1087","v":0},{"$f":"'5.5.2'!H1087","v":0},{"$f":"'5.5.2'!I1087","v":0},{"$f":"'5.5.2'!J1087","v":0},{"$f":"'5.5.2'!K1087","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1088","v":0},{"$f":"'5.5.2'!G1088","v":0},{"$f":"'5.5.2'!H1088","v":0},{"$f":"'5.5.2'!I1088","v":0},{"$f":"'5.5.2'!J1088","v":0},{"$f":"'5.5.2'!K1088","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1087-F1088","v":0},0,0,0,0,0,{"$f":"L1087-L1088","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1092","v":0},{"$f":"'5.5.2'!G1092","v":0},{"$f":"'5.5.2'!H1092","v":0},{"$f":"'5.5.2'!I1092","v":0},{"$f":"'5.5.2'!J1092","v":0},{"$f":"'5.5.2'!K1092","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1093","v":0},{"$f":"'5.5.2'!G1093","v":0},{"$f":"'5.5.2'!H1093","v":0},{"$f":"'5.5.2'!I1093","v":0},{"$f":"'5.5.2'!J1093","v":0},{"$f":"'5.5.2'!K1093","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1092-F1093","v":0},0,0,0,0,0,{"$f":"L1092-L1093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1097","v":0},{"$f":"'5.5.2'!G1097","v":0},{"$f":"'5.5.2'!H1097","v":0},{"$f":"'5.5.2'!I1097","v":0},{"$f":"'5.5.2'!J1097","v":0},{"$f":"'5.5.2'!K1097","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1098","v":0},{"$f":"'5.5.2'!G1098","v":0},{"$f":"'5.5.2'!H1098","v":0},{"$f":"'5.5.2'!I1098","v":0},{"$f":"'5.5.2'!J1098","v":0},{"$f":"'5.5.2'!K1098","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1097-F1098","v":0},0,0,0,0,0,{"$f":"L1097-L1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1102","v":0},{"$f":"'5.5.2'!G1102","v":0},{"$f":"'5.5.2'!H1102","v":0},{"$f":"'5.5.2'!I1102","v":0},{"$f":"'5.5.2'!J1102","v":0},{"$f":"'5.5.2'!K1102","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1103","v":0},{"$f":"'5.5.2'!G1103","v":0},{"$f":"'5.5.2'!H1103","v":0},{"$f":"'5.5.2'!I1103","v":0},{"$f":"'5.5.2'!J1103","v":0},{"$f":"'5.5.2'!K1103","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1102-F1103","v":0},0,0,0,0,0,{"$f":"L1102-L1103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1107","v":0},{"$f":"'5.5.2'!G1107","v":0},{"$f":"'5.5.2'!H1107","v":0},{"$f":"'5.5.2'!I1107","v":0},{"$f":"'5.5.2'!J1107","v":0},{"$f":"'5.5.2'!K1107","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1108","v":0},{"$f":"'5.5.2'!G1108","v":0},{"$f":"'5.5.2'!H1108","v":0},{"$f":"'5.5.2'!I1108","v":0},{"$f":"'5.5.2'!J1108","v":0},{"$f":"'5.5.2'!K1108","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1107-F1108","v":0},0,0,0,0,0,{"$f":"L1107-L1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1112","v":0},{"$f":"'5.5.2'!G1112","v":0},{"$f":"'5.5.2'!H1112","v":0},{"$f":"'5.5.2'!I1112","v":0},{"$f":"'5.5.2'!J1112","v":0},{"$f":"'5.5.2'!K1112","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1113","v":0},{"$f":"'5.5.2'!G1113","v":0},{"$f":"'5.5.2'!H1113","v":0},{"$f":"'5.5.2'!I1113","v":0},{"$f":"'5.5.2'!J1113","v":0},{"$f":"'5.5.2'!K1113","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1112-F1113","v":0},0,0,0,0,0,{"$f":"L1112-L1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1117","v":0},{"$f":"'5.5.2'!G1117","v":0},{"$f":"'5.5.2'!H1117","v":0},{"$f":"'5.5.2'!I1117","v":0},{"$f":"'5.5.2'!J1117","v":0},{"$f":"'5.5.2'!K1117","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1118","v":0},{"$f":"'5.5.2'!G1118","v":0},{"$f":"'5.5.2'!H1118","v":0},{"$f":"'5.5.2'!I1118","v":0},{"$f":"'5.5.2'!J1118","v":0},{"$f":"'5.5.2'!K1118","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1117-F1118","v":0},0,0,0,0,0,{"$f":"L1117-L1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1122","v":0},{"$f":"'5.5.2'!G1122","v":0},{"$f":"'5.5.2'!H1122","v":0},{"$f":"'5.5.2'!I1122","v":0},{"$f":"'5.5.2'!J1122","v":0},{"$f":"'5.5.2'!K1122","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1123","v":0},{"$f":"'5.5.2'!G1123","v":0},{"$f":"'5.5.2'!H1123","v":0},{"$f":"'5.5.2'!I1123","v":0},{"$f":"'5.5.2'!J1123","v":0},{"$f":"'5.5.2'!K1123","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1122-F1123","v":0},0,0,0,0,0,{"$f":"L1122-L1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1127","v":0},{"$f":"'5.5.2'!G1127","v":0},{"$f":"'5.5.2'!H1127","v":0},{"$f":"'5.5.2'!I1127","v":0},{"$f":"'5.5.2'!J1127","v":0},{"$f":"'5.5.2'!K1127","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1128","v":0},{"$f":"'5.5.2'!G1128","v":0},{"$f":"'5.5.2'!H1128","v":0},{"$f":"'5.5.2'!I1128","v":0},{"$f":"'5.5.2'!J1128","v":0},{"$f":"'5.5.2'!K1128","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1127-F1128","v":0},0,0,0,0,0,{"$f":"L1127-L1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1132","v":0},{"$f":"'5.5.2'!G1132","v":0},{"$f":"'5.5.2'!H1132","v":0},{"$f":"'5.5.2'!I1132","v":0},{"$f":"'5.5.2'!J1132","v":0},{"$f":"'5.5.2'!K1132","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1133","v":0},{"$f":"'5.5.2'!G1133","v":0},{"$f":"'5.5.2'!H1133","v":0},{"$f":"'5.5.2'!I1133","v":0},{"$f":"'5.5.2'!J1133","v":0},{"$f":"'5.5.2'!K1133","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1132-F1133","v":0},0,0,0,0,0,{"$f":"L1132-L1133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1137","v":0},{"$f":"'5.5.2'!G1137","v":0},{"$f":"'5.5.2'!H1137","v":0},{"$f":"'5.5.2'!I1137","v":0},{"$f":"'5.5.2'!J1137","v":0},{"$f":"'5.5.2'!K1137","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1138","v":0},{"$f":"'5.5.2'!G1138","v":0},{"$f":"'5.5.2'!H1138","v":0},{"$f":"'5.5.2'!I1138","v":0},{"$f":"'5.5.2'!J1138","v":0},{"$f":"'5.5.2'!K1138","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1137-F1138","v":0},0,0,0,0,0,{"$f":"L1137-L1138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1142","v":0},{"$f":"'5.5.2'!G1142","v":0},{"$f":"'5.5.2'!H1142","v":0},{"$f":"'5.5.2'!I1142","v":0},{"$f":"'5.5.2'!J1142","v":0},{"$f":"'5.5.2'!K1142","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1143","v":0},{"$f":"'5.5.2'!G1143","v":0},{"$f":"'5.5.2'!H1143","v":0},{"$f":"'5.5.2'!I1143","v":0},{"$f":"'5.5.2'!J1143","v":0},{"$f":"'5.5.2'!K1143","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1142-F1143","v":0},0,0,0,0,0,{"$f":"L1142-L1143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1151","v":0},{"$f":"'5.5.2'!G1151","v":0},{"$f":"'5.5.2'!H1151","v":0},{"$f":"'5.5.2'!I1151","v":0},{"$f":"'5.5.2'!J1151","v":0},{"$f":"'5.5.2'!K1151","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1152","v":0},{"$f":"'5.5.2'!G1152","v":0},{"$f":"'5.5.2'!H1152","v":0},{"$f":"'5.5.2'!I1152","v":0},{"$f":"'5.5.2'!J1152","v":0},{"$f":"'5.5.2'!K1152","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1151-F1152","v":0},0,0,0,0,0,{"$f":"L1151-L1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1156","v":402.57808979842093},{"$f":"'5.5.2'!G1156","v":0},{"$f":"'5.5.2'!H1156","v":207.83093885843479},{"$f":"'5.5.2'!I1156","v":212.30539303749933},{"$f":"'5.5.2'!J1156","v":216.76628536716379},{"$f":"'5.5.2'!K1156","v":222.18544250134286}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1157","v":382.68731782135916},{"$f":"'5.5.2'!G1157","v":0},{"$f":"'5.5.2'!H1157","v":197.56232782527667},{"$f":"'5.5.2'!I1157","v":201.81570601920214},{"$f":"'5.5.2'!J1157","v":206.05619243410854},{"$f":"'5.5.2'!K1157","v":211.20759724496122}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1156-F1157","v":19.890771977061775},0,10.268611033158123,10.48968701829719,10.71009293305525,10.977845256381642,{"$f":"L1156-L1157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1161","v":1548.0624937652353},{"$f":"'5.5.2'!G1161","v":548.92468151957405},{"$f":"'5.5.2'!H1161","v":1082.5696292407829},{"$f":"'5.5.2'!I1161","v":1105.8765932004856},{"$f":"'5.5.2'!J1161","v":1129.1129149047213},{"$f":"'5.5.2'!K1161","v":1157.3407377773392}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1162","v":905.61174806871691},{"$f":"'5.5.2'!G1162","v":260.21097050313386},{"$f":"'5.5.2'!H1162","v":601.85597846271799},{"$f":"'5.5.2'!I1162","v":614.81351506828469},{"$f":"'5.5.2'!J1162","v":627.73177802101975},{"$f":"'5.5.2'!K1162","v":643.42507247154515}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1161-F1162","v":642.45074569651842},288.71371101644019,480.7136507780649,491.06307813220087,501.38113688370152,513.91566530579405,{"$f":"L1161-L1162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1166","v":0},{"$f":"'5.5.2'!G1166","v":0},{"$f":"'5.5.2'!H1166","v":0},{"$f":"'5.5.2'!I1166","v":0},{"$f":"'5.5.2'!J1166","v":0},{"$f":"'5.5.2'!K1166","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1167","v":0},{"$f":"'5.5.2'!G1167","v":0},{"$f":"'5.5.2'!H1167","v":0},{"$f":"'5.5.2'!I1167","v":0},{"$f":"'5.5.2'!J1167","v":0},{"$f":"'5.5.2'!K1167","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1166-F1167","v":0},0,0,0,0,0,{"$f":"L1166-L1167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1171","v":0},{"$f":"'5.5.2'!G1171","v":0},{"$f":"'5.5.2'!H1171","v":0},{"$f":"'5.5.2'!I1171","v":0},{"$f":"'5.5.2'!J1171","v":0},{"$f":"'5.5.2'!K1171","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1172","v":0},{"$f":"'5.5.2'!G1172","v":0},{"$f":"'5.5.2'!H1172","v":0},{"$f":"'5.5.2'!I1172","v":0},{"$f":"'5.5.2'!J1172","v":0},{"$f":"'5.5.2'!K1172","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1171-F1172","v":0},0,0,0,0,0,{"$f":"L1171-L1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1176","v":0},{"$f":"'5.5.2'!G1176","v":0},{"$f":"'5.5.2'!H1176","v":0},{"$f":"'5.5.2'!I1176","v":0},{"$f":"'5.5.2'!J1176","v":0},{"$f":"'5.5.2'!K1176","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1177","v":0},{"$f":"'5.5.2'!G1177","v":0},{"$f":"'5.5.2'!H1177","v":0},{"$f":"'5.5.2'!I1177","v":0},{"$f":"'5.5.2'!J1177","v":0},{"$f":"'5.5.2'!K1177","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1176-F1177","v":0},0,0,0,0,0,{"$f":"L1176-L1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1181","v":0},{"$f":"'5.5.2'!G1181","v":0},{"$f":"'5.5.2'!H1181","v":0},{"$f":"'5.5.2'!I1181","v":0},{"$f":"'5.5.2'!J1181","v":0},{"$f":"'5.5.2'!K1181","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1182","v":0},{"$f":"'5.5.2'!G1182","v":0},{"$f":"'5.5.2'!H1182","v":0},{"$f":"'5.5.2'!I1182","v":0},{"$f":"'5.5.2'!J1182","v":0},{"$f":"'5.5.2'!K1182","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1181-F1182","v":0},0,0,0,0,0,{"$f":"L1181-L1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1186","v":0},{"$f":"'5.5.2'!G1186","v":0},{"$f":"'5.5.2'!H1186","v":0},{"$f":"'5.5.2'!I1186","v":0},{"$f":"'5.5.2'!J1186","v":0},{"$f":"'5.5.2'!K1186","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1187","v":0},{"$f":"'5.5.2'!G1187","v":0},{"$f":"'5.5.2'!H1187","v":0},{"$f":"'5.5.2'!I1187","v":0},{"$f":"'5.5.2'!J1187","v":0},{"$f":"'5.5.2'!K1187","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1186-F1187","v":0},0,0,0,0,0,{"$f":"L1186-L1187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1191","v":0},{"$f":"'5.5.2'!G1191","v":0},{"$f":"'5.5.2'!H1191","v":0},{"$f":"'5.5.2'!I1191","v":0},{"$f":"'5.5.2'!J1191","v":0},{"$f":"'5.5.2'!K1191","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1192","v":0},{"$f":"'5.5.2'!G1192","v":0},{"$f":"'5.5.2'!H1192","v":0},{"$f":"'5.5.2'!I1192","v":0},{"$f":"'5.5.2'!J1192","v":0},{"$f":"'5.5.2'!K1192","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1191-F1192","v":0},0,0,0,0,0,{"$f":"L1191-L1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1196","v":0},{"$f":"'5.5.2'!G1196","v":0},{"$f":"'5.5.2'!H1196","v":0},{"$f":"'5.5.2'!I1196","v":0},{"$f":"'5.5.2'!J1196","v":0},{"$f":"'5.5.2'!K1196","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1197","v":0},{"$f":"'5.5.2'!G1197","v":0},{"$f":"'5.5.2'!H1197","v":0},{"$f":"'5.5.2'!I1197","v":0},{"$f":"'5.5.2'!J1197","v":0},{"$f":"'5.5.2'!K1197","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1196-F1197","v":0},0,0,0,0,0,{"$f":"L1196-L1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1201","v":0},{"$f":"'5.5.2'!G1201","v":0},{"$f":"'5.5.2'!H1201","v":0},{"$f":"'5.5.2'!I1201","v":0},{"$f":"'5.5.2'!J1201","v":0},{"$f":"'5.5.2'!K1201","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1202","v":0},{"$f":"'5.5.2'!G1202","v":0},{"$f":"'5.5.2'!H1202","v":0},{"$f":"'5.5.2'!I1202","v":0},{"$f":"'5.5.2'!J1202","v":0},{"$f":"'5.5.2'!K1202","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1201-F1202","v":0},0,0,0,0,0,{"$f":"L1201-L1202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1206","v":0},{"$f":"'5.5.2'!G1206","v":0},{"$f":"'5.5.2'!H1206","v":0},{"$f":"'5.5.2'!I1206","v":0},{"$f":"'5.5.2'!J1206","v":0},{"$f":"'5.5.2'!K1206","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1207","v":0},{"$f":"'5.5.2'!G1207","v":0},{"$f":"'5.5.2'!H1207","v":0},{"$f":"'5.5.2'!I1207","v":0},{"$f":"'5.5.2'!J1207","v":0},{"$f":"'5.5.2'!K1207","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1206-F1207","v":0},0,0,0,0,0,{"$f":"L1206-L1207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1211","v":71.680427742300566},{"$f":"'5.5.2'!G1211","v":148.69465045766307},{"$f":"'5.5.2'!H1211","v":113.76863412073122},{"$f":"'5.5.2'!I1211","v":116.2179929273847},{"$f":"'5.5.2'!J1211","v":118.65992784859135},{"$f":"'5.5.2'!K1211","v":121.62642604480612}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1212","v":23.546483445866436},{"$f":"'5.5.2'!G1212","v":36.575339642582371},{"$f":"'5.5.2'!H1212","v":31.037891169411697},{"$f":"'5.5.2'!I1212","v":31.706115172128253},{"$f":"'5.5.2'!J1212","v":32.372313820929527},{"$f":"'5.5.2'!K1212","v":33.181621666452763}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1211-F1212","v":48.13394429643413},112.11931081508069,82.730742951319527,84.51187775525645,86.287614027661817,88.444804378353354,{"$f":"L1211-L1212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1216","v":0},{"$f":"'5.5.2'!G1216","v":0},{"$f":"'5.5.2'!H1216","v":0},{"$f":"'5.5.2'!I1216","v":0},{"$f":"'5.5.2'!J1216","v":0},{"$f":"'5.5.2'!K1216","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1217","v":0},{"$f":"'5.5.2'!G1217","v":0},{"$f":"'5.5.2'!H1217","v":0},{"$f":"'5.5.2'!I1217","v":0},{"$f":"'5.5.2'!J1217","v":0},{"$f":"'5.5.2'!K1217","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1216-F1217","v":0},0,0,0,0,0,{"$f":"L1216-L1217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1221","v":0},{"$f":"'5.5.2'!G1221","v":0},{"$f":"'5.5.2'!H1221","v":0},{"$f":"'5.5.2'!I1221","v":0},{"$f":"'5.5.2'!J1221","v":0},{"$f":"'5.5.2'!K1221","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1222","v":0},{"$f":"'5.5.2'!G1222","v":0},{"$f":"'5.5.2'!H1222","v":0},{"$f":"'5.5.2'!I1222","v":0},{"$f":"'5.5.2'!J1222","v":0},{"$f":"'5.5.2'!K1222","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1221-F1222","v":0},0,0,0,0,0,{"$f":"L1221-L1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1230","v":0},{"$f":"'5.5.2'!G1230","v":0},{"$f":"'5.5.2'!H1230","v":0},{"$f":"'5.5.2'!I1230","v":0},{"$f":"'5.5.2'!J1230","v":0},{"$f":"'5.5.2'!K1230","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1231","v":0},{"$f":"'5.5.2'!G1231","v":0},{"$f":"'5.5.2'!H1231","v":0},{"$f":"'5.5.2'!I1231","v":0},{"$f":"'5.5.2'!J1231","v":0},{"$f":"'5.5.2'!K1231","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1230-F1231","v":0},0,0,0,0,0,{"$f":"L1230-L1231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1235","v":44.730898866491216},{"$f":"'5.5.2'!G1235","v":0},{"$f":"'5.5.2'!H1235","v":23.09232653982609},{"$f":"'5.5.2'!I1235","v":23.589488115277703},{"$f":"'5.5.2'!J1235","v":24.085142818573757},{"$f":"'5.5.2'!K1235","v":24.687271389038099}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1236","v":42.520813091262127},{"$f":"'5.5.2'!G1236","v":0},{"$f":"'5.5.2'!H1236","v":21.951369758364073},{"$f":"'5.5.2'!I1236","v":22.423967335466902},{"$f":"'5.5.2'!J1236","v":22.895132492678723},{"$f":"'5.5.2'!K1236","v":23.46751080499569}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1235-F1236","v":2.2100857752290892},0,1.1409567814620161,1.1655207798108016,1.1900103258950345,1.2197605840424082,{"$f":"L1235-L1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1240","v":172.0069437516928},{"$f":"'5.5.2'!G1240","v":60.991631279952664},{"$f":"'5.5.2'!H1240","v":120.28551436008696},{"$f":"'5.5.2'!I1240","v":122.87517702227616},{"$f":"'5.5.2'!J1240","v":125.45699054496902},{"$f":"'5.5.2'!K1240","v":128.59341530859322}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1241","v":100.62352756319078},{"$f":"'5.5.2'!G1241","v":28.912330055903759},{"$f":"'5.5.2'!H1241","v":66.872886495857557},{"$f":"'5.5.2'!I1241","v":68.312612785364976},{"$f":"'5.5.2'!J1241","v":69.747975335668855},{"$f":"'5.5.2'!K1241","v":71.491674719060569}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1240-F1241","v":71.383416188502025},32.079301224048905,53.412627864229407,54.562564236911186,55.709015209300162,57.101740589532653,{"$f":"L1240-L1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1245","v":0},{"$f":"'5.5.2'!G1245","v":0},{"$f":"'5.5.2'!H1245","v":0},{"$f":"'5.5.2'!I1245","v":0},{"$f":"'5.5.2'!J1245","v":0},{"$f":"'5.5.2'!K1245","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1246","v":0},{"$f":"'5.5.2'!G1246","v":0},{"$f":"'5.5.2'!H1246","v":0},{"$f":"'5.5.2'!I1246","v":0},{"$f":"'5.5.2'!J1246","v":0},{"$f":"'5.5.2'!K1246","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1245-F1246","v":0},0,0,0,0,0,{"$f":"L1245-L1246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1250","v":0},{"$f":"'5.5.2'!G1250","v":0},{"$f":"'5.5.2'!H1250","v":0},{"$f":"'5.5.2'!I1250","v":0},{"$f":"'5.5.2'!J1250","v":0},{"$f":"'5.5.2'!K1250","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1251","v":0},{"$f":"'5.5.2'!G1251","v":0},{"$f":"'5.5.2'!H1251","v":0},{"$f":"'5.5.2'!I1251","v":0},{"$f":"'5.5.2'!J1251","v":0},{"$f":"'5.5.2'!K1251","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1250-F1251","v":0},0,0,0,0,0,{"$f":"L1250-L1251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1255","v":0},{"$f":"'5.5.2'!G1255","v":0},{"$f":"'5.5.2'!H1255","v":0},{"$f":"'5.5.2'!I1255","v":0},{"$f":"'5.5.2'!J1255","v":0},{"$f":"'5.5.2'!K1255","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1256","v":0},{"$f":"'5.5.2'!G1256","v":0},{"$f":"'5.5.2'!H1256","v":0},{"$f":"'5.5.2'!I1256","v":0},{"$f":"'5.5.2'!J1256","v":0},{"$f":"'5.5.2'!K1256","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1255-F1256","v":0},0,0,0,0,0,{"$f":"L1255-L1256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1260","v":0},{"$f":"'5.5.2'!G1260","v":0},{"$f":"'5.5.2'!H1260","v":0},{"$f":"'5.5.2'!I1260","v":0},{"$f":"'5.5.2'!J1260","v":0},{"$f":"'5.5.2'!K1260","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1261","v":0},{"$f":"'5.5.2'!G1261","v":0},{"$f":"'5.5.2'!H1261","v":0},{"$f":"'5.5.2'!I1261","v":0},{"$f":"'5.5.2'!J1261","v":0},{"$f":"'5.5.2'!K1261","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1260-F1261","v":0},0,0,0,0,0,{"$f":"L1260-L1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1265","v":0},{"$f":"'5.5.2'!G1265","v":0},{"$f":"'5.5.2'!H1265","v":0},{"$f":"'5.5.2'!I1265","v":0},{"$f":"'5.5.2'!J1265","v":0},{"$f":"'5.5.2'!K1265","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1266","v":0},{"$f":"'5.5.2'!G1266","v":0},{"$f":"'5.5.2'!H1266","v":0},{"$f":"'5.5.2'!I1266","v":0},{"$f":"'5.5.2'!J1266","v":0},{"$f":"'5.5.2'!K1266","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1265-F1266","v":0},0,0,0,0,0,{"$f":"L1265-L1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1270","v":0},{"$f":"'5.5.2'!G1270","v":0},{"$f":"'5.5.2'!H1270","v":0},{"$f":"'5.5.2'!I1270","v":0},{"$f":"'5.5.2'!J1270","v":0},{"$f":"'5.5.2'!K1270","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1271","v":0},{"$f":"'5.5.2'!G1271","v":0},{"$f":"'5.5.2'!H1271","v":0},{"$f":"'5.5.2'!I1271","v":0},{"$f":"'5.5.2'!J1271","v":0},{"$f":"'5.5.2'!K1271","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1270-F1271","v":0},0,0,0,0,0,{"$f":"L1270-L1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1275","v":0},{"$f":"'5.5.2'!G1275","v":0},{"$f":"'5.5.2'!H1275","v":0},{"$f":"'5.5.2'!I1275","v":0},{"$f":"'5.5.2'!J1275","v":0},{"$f":"'5.5.2'!K1275","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1276","v":0},{"$f":"'5.5.2'!G1276","v":0},{"$f":"'5.5.2'!H1276","v":0},{"$f":"'5.5.2'!I1276","v":0},{"$f":"'5.5.2'!J1276","v":0},{"$f":"'5.5.2'!K1276","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1275-F1276","v":0},0,0,0,0,0,{"$f":"L1275-L1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1280","v":0},{"$f":"'5.5.2'!G1280","v":0},{"$f":"'5.5.2'!H1280","v":0},{"$f":"'5.5.2'!I1280","v":0},{"$f":"'5.5.2'!J1280","v":0},{"$f":"'5.5.2'!K1280","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1281","v":0},{"$f":"'5.5.2'!G1281","v":0},{"$f":"'5.5.2'!H1281","v":0},{"$f":"'5.5.2'!I1281","v":0},{"$f":"'5.5.2'!J1281","v":0},{"$f":"'5.5.2'!K1281","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1280-F1281","v":0},0,0,0,0,0,{"$f":"L1280-L1281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1285","v":0},{"$f":"'5.5.2'!G1285","v":0},{"$f":"'5.5.2'!H1285","v":0},{"$f":"'5.5.2'!I1285","v":0},{"$f":"'5.5.2'!J1285","v":0},{"$f":"'5.5.2'!K1285","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1286","v":0},{"$f":"'5.5.2'!G1286","v":0},{"$f":"'5.5.2'!H1286","v":0},{"$f":"'5.5.2'!I1286","v":0},{"$f":"'5.5.2'!J1286","v":0},{"$f":"'5.5.2'!K1286","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1285-F1286","v":0},0,0,0,0,0,{"$f":"L1285-L1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1290","v":7.9644919713667299},{"$f":"'5.5.2'!G1290","v":16.521627828629232},{"$f":"'5.5.2'!H1290","v":12.640959346747914},{"$f":"'5.5.2'!I1290","v":12.913110325264968},{"$f":"'5.5.2'!J1290","v":13.184436427621261},{"$f":"'5.5.2'!K1290","v":13.514047338311793}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1291","v":2.6162759384296042},{"$f":"'5.5.2'!G1291","v":4.063926626953597},{"$f":"'5.5.2'!H1291","v":3.4486545743790775},{"$f":"'5.5.2'!I1291","v":3.5229016857920286},{"$f":"'5.5.2'!J1291","v":3.5969237578810591},{"$f":"'5.5.2'!K1291","v":3.686846851828085}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1290-F1291","v":5.3482160329371258},12.457701201675635,9.1923047723688374,9.3902086394729398,9.5875126697402013,9.8272004864837079,{"$f":"L1290-L1291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1295","v":0},{"$f":"'5.5.2'!G1295","v":0},{"$f":"'5.5.2'!H1295","v":0},{"$f":"'5.5.2'!I1295","v":0},{"$f":"'5.5.2'!J1295","v":0},{"$f":"'5.5.2'!K1295","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1296","v":0},{"$f":"'5.5.2'!G1296","v":0},{"$f":"'5.5.2'!H1296","v":0},{"$f":"'5.5.2'!I1296","v":0},{"$f":"'5.5.2'!J1296","v":0},{"$f":"'5.5.2'!K1296","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1295-F1296","v":0},0,0,0,0,0,{"$f":"L1295-L1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1300","v":0},{"$f":"'5.5.2'!G1300","v":0},{"$f":"'5.5.2'!H1300","v":0},{"$f":"'5.5.2'!I1300","v":0},{"$f":"'5.5.2'!J1300","v":0},{"$f":"'5.5.2'!K1300","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1301","v":0},{"$f":"'5.5.2'!G1301","v":0},{"$f":"'5.5.2'!H1301","v":0},{"$f":"'5.5.2'!I1301","v":0},{"$f":"'5.5.2'!J1301","v":0},{"$f":"'5.5.2'!K1301","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1300-F1301","v":0},0,0,0,0,0,{"$f":"L1300-L1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1309","v":0},{"$f":"'5.5.2'!G1309","v":0},{"$f":"'5.5.2'!H1309","v":0},{"$f":"'5.5.2'!I1309","v":0},{"$f":"'5.5.2'!J1309","v":0},{"$f":"'5.5.2'!K1309","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1310","v":0},{"$f":"'5.5.2'!G1310","v":0},{"$f":"'5.5.2'!H1310","v":0},{"$f":"'5.5.2'!I1310","v":0},{"$f":"'5.5.2'!J1310","v":0},{"$f":"'5.5.2'!K1310","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1309-F1310","v":0},0,0,0,0,0,{"$f":"L1309-L1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1314","v":0},{"$f":"'5.5.2'!G1314","v":0},{"$f":"'5.5.2'!H1314","v":0},{"$f":"'5.5.2'!I1314","v":0},{"$f":"'5.5.2'!J1314","v":0},{"$f":"'5.5.2'!K1314","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1315","v":0},{"$f":"'5.5.2'!G1315","v":0},{"$f":"'5.5.2'!H1315","v":0},{"$f":"'5.5.2'!I1315","v":0},{"$f":"'5.5.2'!J1315","v":0},{"$f":"'5.5.2'!K1315","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1314-F1315","v":0},0,0,0,0,0,{"$f":"L1314-L1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1319","v":0},{"$f":"'5.5.2'!G1319","v":0},{"$f":"'5.5.2'!H1319","v":0},{"$f":"'5.5.2'!I1319","v":0},{"$f":"'5.5.2'!J1319","v":0},{"$f":"'5.5.2'!K1319","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1320","v":0},{"$f":"'5.5.2'!G1320","v":0},{"$f":"'5.5.2'!H1320","v":0},{"$f":"'5.5.2'!I1320","v":0},{"$f":"'5.5.2'!J1320","v":0},{"$f":"'5.5.2'!K1320","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1319-F1320","v":0},0,0,0,0,0,{"$f":"L1319-L1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1324","v":0},{"$f":"'5.5.2'!G1324","v":0},{"$f":"'5.5.2'!H1324","v":0},{"$f":"'5.5.2'!I1324","v":0},{"$f":"'5.5.2'!J1324","v":0},{"$f":"'5.5.2'!K1324","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1325","v":0},{"$f":"'5.5.2'!G1325","v":0},{"$f":"'5.5.2'!H1325","v":0},{"$f":"'5.5.2'!I1325","v":0},{"$f":"'5.5.2'!J1325","v":0},{"$f":"'5.5.2'!K1325","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1324-F1325","v":0},0,0,0,0,0,{"$f":"L1324-L1325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1329","v":0},{"$f":"'5.5.2'!G1329","v":0},{"$f":"'5.5.2'!H1329","v":0},{"$f":"'5.5.2'!I1329","v":0},{"$f":"'5.5.2'!J1329","v":0},{"$f":"'5.5.2'!K1329","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1330","v":0},{"$f":"'5.5.2'!G1330","v":0},{"$f":"'5.5.2'!H1330","v":0},{"$f":"'5.5.2'!I1330","v":0},{"$f":"'5.5.2'!J1330","v":0},{"$f":"'5.5.2'!K1330","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1329-F1330","v":0},0,0,0,0,0,{"$f":"L1329-L1330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1334","v":0},{"$f":"'5.5.2'!G1334","v":0},{"$f":"'5.5.2'!H1334","v":0},{"$f":"'5.5.2'!I1334","v":0},{"$f":"'5.5.2'!J1334","v":0},{"$f":"'5.5.2'!K1334","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1335","v":0},{"$f":"'5.5.2'!G1335","v":0},{"$f":"'5.5.2'!H1335","v":0},{"$f":"'5.5.2'!I1335","v":0},{"$f":"'5.5.2'!J1335","v":0},{"$f":"'5.5.2'!K1335","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1334-F1335","v":0},0,0,0,0,0,{"$f":"L1334-L1335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1339","v":0},{"$f":"'5.5.2'!G1339","v":0},{"$f":"'5.5.2'!H1339","v":0},{"$f":"'5.5.2'!I1339","v":0},{"$f":"'5.5.2'!J1339","v":0},{"$f":"'5.5.2'!K1339","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1340","v":0},{"$f":"'5.5.2'!G1340","v":0},{"$f":"'5.5.2'!H1340","v":0},{"$f":"'5.5.2'!I1340","v":0},{"$f":"'5.5.2'!J1340","v":0},{"$f":"'5.5.2'!K1340","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1339-F1340","v":0},0,0,0,0,0,{"$f":"L1339-L1340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1344","v":0},{"$f":"'5.5.2'!G1344","v":0},{"$f":"'5.5.2'!H1344","v":0},{"$f":"'5.5.2'!I1344","v":0},{"$f":"'5.5.2'!J1344","v":0},{"$f":"'5.5.2'!K1344","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1345","v":0},{"$f":"'5.5.2'!G1345","v":0},{"$f":"'5.5.2'!H1345","v":0},{"$f":"'5.5.2'!I1345","v":0},{"$f":"'5.5.2'!J1345","v":0},{"$f":"'5.5.2'!K1345","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1344-F1345","v":0},0,0,0,0,0,{"$f":"L1344-L1345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1349","v":0},{"$f":"'5.5.2'!G1349","v":0},{"$f":"'5.5.2'!H1349","v":0},{"$f":"'5.5.2'!I1349","v":0},{"$f":"'5.5.2'!J1349","v":0},{"$f":"'5.5.2'!K1349","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1350","v":0},{"$f":"'5.5.2'!G1350","v":0},{"$f":"'5.5.2'!H1350","v":0},{"$f":"'5.5.2'!I1350","v":0},{"$f":"'5.5.2'!J1350","v":0},{"$f":"'5.5.2'!K1350","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1349-F1350","v":0},0,0,0,0,0,{"$f":"L1349-L1350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1354","v":0},{"$f":"'5.5.2'!G1354","v":0},{"$f":"'5.5.2'!H1354","v":0},{"$f":"'5.5.2'!I1354","v":0},{"$f":"'5.5.2'!J1354","v":0},{"$f":"'5.5.2'!K1354","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1355","v":0},{"$f":"'5.5.2'!G1355","v":0},{"$f":"'5.5.2'!H1355","v":0},{"$f":"'5.5.2'!I1355","v":0},{"$f":"'5.5.2'!J1355","v":0},{"$f":"'5.5.2'!K1355","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1354-F1355","v":0},0,0,0,0,0,{"$f":"L1354-L1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1359","v":0},{"$f":"'5.5.2'!G1359","v":0},{"$f":"'5.5.2'!H1359","v":0},{"$f":"'5.5.2'!I1359","v":0},{"$f":"'5.5.2'!J1359","v":0},{"$f":"'5.5.2'!K1359","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1360","v":0},{"$f":"'5.5.2'!G1360","v":0},{"$f":"'5.5.2'!H1360","v":0},{"$f":"'5.5.2'!I1360","v":0},{"$f":"'5.5.2'!J1360","v":0},{"$f":"'5.5.2'!K1360","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1359-F1360","v":0},0,0,0,0,0,{"$f":"L1359-L1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1364","v":0},{"$f":"'5.5.2'!G1364","v":0},{"$f":"'5.5.2'!H1364","v":0},{"$f":"'5.5.2'!I1364","v":0},{"$f":"'5.5.2'!J1364","v":0},{"$f":"'5.5.2'!K1364","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1365","v":0},{"$f":"'5.5.2'!G1365","v":0},{"$f":"'5.5.2'!H1365","v":0},{"$f":"'5.5.2'!I1365","v":0},{"$f":"'5.5.2'!J1365","v":0},{"$f":"'5.5.2'!K1365","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1364-F1365","v":0},0,0,0,0,0,{"$f":"L1364-L1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1369","v":0},{"$f":"'5.5.2'!G1369","v":0},{"$f":"'5.5.2'!H1369","v":0},{"$f":"'5.5.2'!I1369","v":0},{"$f":"'5.5.2'!J1369","v":0},{"$f":"'5.5.2'!K1369","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1370","v":0},{"$f":"'5.5.2'!G1370","v":0},{"$f":"'5.5.2'!H1370","v":0},{"$f":"'5.5.2'!I1370","v":0},{"$f":"'5.5.2'!J1370","v":0},{"$f":"'5.5.2'!K1370","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1369-F1370","v":0},0,0,0,0,0,{"$f":"L1369-L1370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1374","v":0},{"$f":"'5.5.2'!G1374","v":0},{"$f":"'5.5.2'!H1374","v":0},{"$f":"'5.5.2'!I1374","v":0},{"$f":"'5.5.2'!J1374","v":0},{"$f":"'5.5.2'!K1374","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1375","v":0},{"$f":"'5.5.2'!G1375","v":0},{"$f":"'5.5.2'!H1375","v":0},{"$f":"'5.5.2'!I1375","v":0},{"$f":"'5.5.2'!J1375","v":0},{"$f":"'5.5.2'!K1375","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1374-F1375","v":0},0,0,0,0,0,{"$f":"L1374-L1375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1379","v":0},{"$f":"'5.5.2'!G1379","v":0},{"$f":"'5.5.2'!H1379","v":0},{"$f":"'5.5.2'!I1379","v":0},{"$f":"'5.5.2'!J1379","v":0},{"$f":"'5.5.2'!K1379","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1380","v":0},{"$f":"'5.5.2'!G1380","v":0},{"$f":"'5.5.2'!H1380","v":0},{"$f":"'5.5.2'!I1380","v":0},{"$f":"'5.5.2'!J1380","v":0},{"$f":"'5.5.2'!K1380","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1379-F1380","v":0},0,0,0,0,0,{"$f":"L1379-L1380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1388","v":0},{"$f":"'5.5.2'!G1388","v":0},{"$f":"'5.5.2'!H1388","v":0},{"$f":"'5.5.2'!I1388","v":0},{"$f":"'5.5.2'!J1388","v":0},{"$f":"'5.5.2'!K1388","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1389","v":0},{"$f":"'5.5.2'!G1389","v":0},{"$f":"'5.5.2'!H1389","v":0},{"$f":"'5.5.2'!I1389","v":0},{"$f":"'5.5.2'!J1389","v":0},{"$f":"'5.5.2'!K1389","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1388-F1389","v":0},0,0,0,0,0,{"$f":"L1388-L1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1393","v":0},{"$f":"'5.5.2'!G1393","v":0},{"$f":"'5.5.2'!H1393","v":0},{"$f":"'5.5.2'!I1393","v":0},{"$f":"'5.5.2'!J1393","v":0},{"$f":"'5.5.2'!K1393","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1394","v":0},{"$f":"'5.5.2'!G1394","v":0},{"$f":"'5.5.2'!H1394","v":0},{"$f":"'5.5.2'!I1394","v":0},{"$f":"'5.5.2'!J1394","v":0},{"$f":"'5.5.2'!K1394","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1393-F1394","v":0},0,0,0,0,0,{"$f":"L1393-L1394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1398","v":0},{"$f":"'5.5.2'!G1398","v":0},{"$f":"'5.5.2'!H1398","v":0},{"$f":"'5.5.2'!I1398","v":0},{"$f":"'5.5.2'!J1398","v":0},{"$f":"'5.5.2'!K1398","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1399","v":0},{"$f":"'5.5.2'!G1399","v":0},{"$f":"'5.5.2'!H1399","v":0},{"$f":"'5.5.2'!I1399","v":0},{"$f":"'5.5.2'!J1399","v":0},{"$f":"'5.5.2'!K1399","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1398-F1399","v":0},0,0,0,0,0,{"$f":"L1398-L1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1403","v":0},{"$f":"'5.5.2'!G1403","v":0},{"$f":"'5.5.2'!H1403","v":0},{"$f":"'5.5.2'!I1403","v":0},{"$f":"'5.5.2'!J1403","v":0},{"$f":"'5.5.2'!K1403","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1404","v":0},{"$f":"'5.5.2'!G1404","v":0},{"$f":"'5.5.2'!H1404","v":0},{"$f":"'5.5.2'!I1404","v":0},{"$f":"'5.5.2'!J1404","v":0},{"$f":"'5.5.2'!K1404","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1403-F1404","v":0},0,0,0,0,0,{"$f":"L1403-L1404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1408","v":0},{"$f":"'5.5.2'!G1408","v":0},{"$f":"'5.5.2'!H1408","v":0},{"$f":"'5.5.2'!I1408","v":0},{"$f":"'5.5.2'!J1408","v":0},{"$f":"'5.5.2'!K1408","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1409","v":0},{"$f":"'5.5.2'!G1409","v":0},{"$f":"'5.5.2'!H1409","v":0},{"$f":"'5.5.2'!I1409","v":0},{"$f":"'5.5.2'!J1409","v":0},{"$f":"'5.5.2'!K1409","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1408-F1409","v":0},0,0,0,0,0,{"$f":"L1408-L1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1413","v":0},{"$f":"'5.5.2'!G1413","v":0},{"$f":"'5.5.2'!H1413","v":0},{"$f":"'5.5.2'!I1413","v":0},{"$f":"'5.5.2'!J1413","v":0},{"$f":"'5.5.2'!K1413","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1414","v":0},{"$f":"'5.5.2'!G1414","v":0},{"$f":"'5.5.2'!H1414","v":0},{"$f":"'5.5.2'!I1414","v":0},{"$f":"'5.5.2'!J1414","v":0},{"$f":"'5.5.2'!K1414","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1413-F1414","v":0},0,0,0,0,0,{"$f":"L1413-L1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1418","v":0},{"$f":"'5.5.2'!G1418","v":0},{"$f":"'5.5.2'!H1418","v":0},{"$f":"'5.5.2'!I1418","v":0},{"$f":"'5.5.2'!J1418","v":0},{"$f":"'5.5.2'!K1418","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1419","v":0},{"$f":"'5.5.2'!G1419","v":0},{"$f":"'5.5.2'!H1419","v":0},{"$f":"'5.5.2'!I1419","v":0},{"$f":"'5.5.2'!J1419","v":0},{"$f":"'5.5.2'!K1419","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1418-F1419","v":0},0,0,0,0,0,{"$f":"L1418-L1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1423","v":0},{"$f":"'5.5.2'!G1423","v":0},{"$f":"'5.5.2'!H1423","v":0},{"$f":"'5.5.2'!I1423","v":0},{"$f":"'5.5.2'!J1423","v":0},{"$f":"'5.5.2'!K1423","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1424","v":0},{"$f":"'5.5.2'!G1424","v":0},{"$f":"'5.5.2'!H1424","v":0},{"$f":"'5.5.2'!I1424","v":0},{"$f":"'5.5.2'!J1424","v":0},{"$f":"'5.5.2'!K1424","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1423-F1424","v":0},0,0,0,0,0,{"$f":"L1423-L1424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1428","v":0},{"$f":"'5.5.2'!G1428","v":0},{"$f":"'5.5.2'!H1428","v":0},{"$f":"'5.5.2'!I1428","v":0},{"$f":"'5.5.2'!J1428","v":0},{"$f":"'5.5.2'!K1428","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1429","v":0},{"$f":"'5.5.2'!G1429","v":0},{"$f":"'5.5.2'!H1429","v":0},{"$f":"'5.5.2'!I1429","v":0},{"$f":"'5.5.2'!J1429","v":0},{"$f":"'5.5.2'!K1429","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1428-F1429","v":0},0,0,0,0,0,{"$f":"L1428-L1429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1433","v":0},{"$f":"'5.5.2'!G1433","v":0},{"$f":"'5.5.2'!H1433","v":0},{"$f":"'5.5.2'!I1433","v":0},{"$f":"'5.5.2'!J1433","v":0},{"$f":"'5.5.2'!K1433","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1434","v":0},{"$f":"'5.5.2'!G1434","v":0},{"$f":"'5.5.2'!H1434","v":0},{"$f":"'5.5.2'!I1434","v":0},{"$f":"'5.5.2'!J1434","v":0},{"$f":"'5.5.2'!K1434","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1433-F1434","v":0},0,0,0,0,0,{"$f":"L1433-L1434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1438","v":0},{"$f":"'5.5.2'!G1438","v":0},{"$f":"'5.5.2'!H1438","v":0},{"$f":"'5.5.2'!I1438","v":0},{"$f":"'5.5.2'!J1438","v":0},{"$f":"'5.5.2'!K1438","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1439","v":0},{"$f":"'5.5.2'!G1439","v":0},{"$f":"'5.5.2'!H1439","v":0},{"$f":"'5.5.2'!I1439","v":0},{"$f":"'5.5.2'!J1439","v":0},{"$f":"'5.5.2'!K1439","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1438-F1439","v":0},0,0,0,0,0,{"$f":"L1438-L1439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1443","v":0},{"$f":"'5.5.2'!G1443","v":0},{"$f":"'5.5.2'!H1443","v":0},{"$f":"'5.5.2'!I1443","v":0},{"$f":"'5.5.2'!J1443","v":0},{"$f":"'5.5.2'!K1443","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1444","v":0},{"$f":"'5.5.2'!G1444","v":0},{"$f":"'5.5.2'!H1444","v":0},{"$f":"'5.5.2'!I1444","v":0},{"$f":"'5.5.2'!J1444","v":0},{"$f":"'5.5.2'!K1444","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1443-F1444","v":0},0,0,0,0,0,{"$f":"L1443-L1444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1448","v":0},{"$f":"'5.5.2'!G1448","v":0},{"$f":"'5.5.2'!H1448","v":0},{"$f":"'5.5.2'!I1448","v":0},{"$f":"'5.5.2'!J1448","v":0},{"$f":"'5.5.2'!K1448","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1449","v":0},{"$f":"'5.5.2'!G1449","v":0},{"$f":"'5.5.2'!H1449","v":0},{"$f":"'5.5.2'!I1449","v":0},{"$f":"'5.5.2'!J1449","v":0},{"$f":"'5.5.2'!K1449","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1448-F1449","v":0},0,0,0,0,0,{"$f":"L1448-L1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1453","v":0},{"$f":"'5.5.2'!G1453","v":0},{"$f":"'5.5.2'!H1453","v":0},{"$f":"'5.5.2'!I1453","v":0},{"$f":"'5.5.2'!J1453","v":0},{"$f":"'5.5.2'!K1453","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1454","v":0},{"$f":"'5.5.2'!G1454","v":0},{"$f":"'5.5.2'!H1454","v":0},{"$f":"'5.5.2'!I1454","v":0},{"$f":"'5.5.2'!J1454","v":0},{"$f":"'5.5.2'!K1454","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1453-F1454","v":0},0,0,0,0,0,{"$f":"L1453-L1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"'5.5.2'!F1458","v":0},{"$f":"'5.5.2'!G1458","v":0},{"$f":"'5.5.2'!H1458","v":0},{"$f":"'5.5.2'!I1458","v":0},{"$f":"'5.5.2'!J1458","v":0},{"$f":"'5.5.2'!K1458","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",{"$f":"'5.5.2'!F1459","v":0},{"$f":"'5.5.2'!G1459","v":0},{"$f":"'5.5.2'!H1459","v":0},{"$f":"'5.5.2'!I1459","v":0},{"$f":"'5.5.2'!J1459","v":0},{"$f":"'5.5.2'!K1459","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1458-F1459","v":0},0,0,0,0,0,{"$f":"L1458-L1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - Allconnex (all districts)"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1478+F1483+F1488+F1493+F1498+F1503+F1508+F1513+F1518+F1523+F1528+F1533+F1538+F1543+F1548+F1557+F1562+F1567+F1572+F1577+F1582+F1587+F1592+F1597+F1602+F1607+F1612+F1617+F1627+F1636+F1641+F1646+F1651+F1656+F1661+F1671+F1676+F1666+F1686+F1681+F1691+F1696+F1701+F1706+F1715+F1720+F1725+F1730+F1735+F1740+F1745+F1750+F1755+F1760+F1765+F1770+F1775+F1780+F1785+F1794+F1799+F1804+F1809+F1814+F1819+F1824+F1829+F1834+F1839+F1844+F1849+F1854+F1859+F1864+F1873+F1878+F1883+F1888+F1893+F1898+F1903+F1908+F1913+F1918+F1923+F1928+F1933+F1938+F1943","v":0},0,0,0,0,0,{"$f":"L1478+L1483+L1488+L1493+L1498+L1503+L1508+L1513+L1518+L1523+L1528+L1533+L1538+L1543+L1548+L1557+L1562+L1567+L1572+L1577+L1582+L1587+L1592+L1597+L1602+L1607+L1612+L1617+L1627+L1636+L1641+L1646+L1651+L1656+L1661+L1671+L1676+L1666+L1686+L1681+L1691+L1696+L1701+L1706+L1715+L1720+L1725+L1730+L1735+L1740+L1745+L1750+L1755+L1760+L1765+L1770+L1775+L1780+L1785+L1794+L1799+L1804+L1809+L1814+L1819+L1824+L1829+L1834+L1839+L1844+L1849+L1854+L1859+L1864+L1873+L1878+L1883+L1888+L1893+L1898+L1903+L1908+L1913+L1918+L1923+L1928+L1933+L1938+L1943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,{"$f":"L1479+L1484+L1489+L1494+L1499+L1504+L1509+L1514+L1519+L1524+L1529+L1534+L1539+L1544+L1549+L1558+L1563+L1568+L1573+L1578+L1583+L1588+L1593+L1598+L1603+L1608+L1613+L1618+L1628+L1637+L1642+L1647+L1652+L1657+L1662+L1672+L1677+L1667+L1687+L1682+L1692+L1697+L1702+L1707+L1716+L1721+L1726+L1731+L1736+L1741+L1746+L1751+L1756+L1761+L1766+L1771+L1776+L1781+L1786+L1795+L1800+L1805+L1810+L1815+L1820+L1825+L1830+L1835+L1840+L1845+L1850+L1855+L1860+L1865+L1874+L1879+L1884+L1889+L1894+L1899+L1904+L1909+L1914+L1919+L1924+L1929+L1934+L1939+L1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1471-F1472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1478-F1479","v":0},{"$f":"G1478-G1479","v":0},{"$f":"H1478-H1479","v":0},{"$f":"I1478-I1479","v":0},{"$f":"J1478-J1479","v":0},{"$f":"K1478-K1479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1483-F1484","v":0},{"$f":"G1483-G1484","v":0},{"$f":"H1483-H1484","v":0},{"$f":"I1483-I1484","v":0},{"$f":"J1483-J1484","v":0},{"$f":"K1483-K1484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1488-F1489","v":0},{"$f":"G1488-G1489","v":0},{"$f":"H1488-H1489","v":0},{"$f":"I1488-I1489","v":0},{"$f":"J1488-J1489","v":0},{"$f":"K1488-K1489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1493-F1494","v":0},{"$f":"G1493-G1494","v":0},{"$f":"H1493-H1494","v":0},{"$f":"I1493-I1494","v":0},{"$f":"J1493-J1494","v":0},{"$f":"K1493-K1494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1498-F1499","v":0},{"$f":"G1498-G1499","v":0},{"$f":"H1498-H1499","v":0},{"$f":"I1498-I1499","v":0},{"$f":"J1498-J1499","v":0},{"$f":"K1498-K1499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1503-F1504","v":0},{"$f":"G1503-G1504","v":0},{"$f":"H1503-H1504","v":0},{"$f":"I1503-I1504","v":0},{"$f":"J1503-J1504","v":0},{"$f":"K1503-K1504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1508-F1509","v":0},{"$f":"G1508-G1509","v":0},{"$f":"H1508-H1509","v":0},{"$f":"I1508-I1509","v":0},{"$f":"J1508-J1509","v":0},{"$f":"K1508-K1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1513-F1514","v":0},{"$f":"G1513-G1514","v":0},{"$f":"H1513-H1514","v":0},{"$f":"I1513-I1514","v":0},{"$f":"J1513-J1514","v":0},{"$f":"K1513-K1514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1518-F1519","v":0},{"$f":"G1518-G1519","v":0},{"$f":"H1518-H1519","v":0},{"$f":"I1518-I1519","v":0},{"$f":"J1518-J1519","v":0},{"$f":"K1518-K1519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1523-F1524","v":0},{"$f":"G1523-G1524","v":0},{"$f":"H1523-H1524","v":0},{"$f":"I1523-I1524","v":0},{"$f":"J1523-J1524","v":0},{"$f":"K1523-K1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1528-F1529","v":0},{"$f":"G1528-G1529","v":0},{"$f":"H1528-H1529","v":0},{"$f":"I1528-I1529","v":0},{"$f":"J1528-J1529","v":0},{"$f":"K1528-K1529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1533-F1534","v":0},{"$f":"G1533-G1534","v":0},{"$f":"H1533-H1534","v":0},{"$f":"I1533-I1534","v":0},{"$f":"J1533-J1534","v":0},{"$f":"K1533-K1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1538-F1539","v":0},{"$f":"G1538-G1539","v":0},{"$f":"H1538-H1539","v":0},{"$f":"I1538-I1539","v":0},{"$f":"J1538-J1539","v":0},{"$f":"K1538-K1539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1543-F1544","v":0},{"$f":"G1543-G1544","v":0},{"$f":"H1543-H1544","v":0},{"$f":"I1543-I1544","v":0},{"$f":"J1543-J1544","v":0},{"$f":"K1543-K1544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1548-F1549","v":0},{"$f":"G1548-G1549","v":0},{"$f":"H1548-H1549","v":0},{"$f":"I1548-I1549","v":0},{"$f":"J1548-J1549","v":0},{"$f":"K1548-K1549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1557-F1558","v":0},{"$f":"G1557-G1558","v":0},{"$f":"H1557-H1558","v":0},{"$f":"I1557-I1558","v":0},{"$f":"J1557-J1558","v":0},{"$f":"K1557-K1558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1562-F1563","v":0},{"$f":"G1562-G1563","v":0},{"$f":"H1562-H1563","v":0},{"$f":"I1562-I1563","v":0},{"$f":"J1562-J1563","v":0},{"$f":"K1562-K1563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1567-F1568","v":0},{"$f":"G1567-G1568","v":0},{"$f":"H1567-H1568","v":0},{"$f":"I1567-I1568","v":0},{"$f":"J1567-J1568","v":0},{"$f":"K1567-K1568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1572-F1573","v":0},{"$f":"G1572-G1573","v":0},{"$f":"H1572-H1573","v":0},{"$f":"I1572-I1573","v":0},{"$f":"J1572-J1573","v":0},{"$f":"K1572-K1573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1577-F1578","v":0},{"$f":"G1577-G1578","v":0},{"$f":"H1577-H1578","v":0},{"$f":"I1577-I1578","v":0},{"$f":"J1577-J1578","v":0},{"$f":"K1577-K1578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1582-F1583","v":0},{"$f":"G1582-G1583","v":0},{"$f":"H1582-H1583","v":0},{"$f":"I1582-I1583","v":0},{"$f":"J1582-J1583","v":0},{"$f":"K1582-K1583","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1587-F1588","v":0},{"$f":"G1587-G1588","v":0},{"$f":"H1587-H1588","v":0},{"$f":"I1587-I1588","v":0},{"$f":"J1587-J1588","v":0},{"$f":"K1587-K1588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1592-F1593","v":0},{"$f":"G1592-G1593","v":0},{"$f":"H1592-H1593","v":0},{"$f":"I1592-I1593","v":0},{"$f":"J1592-J1593","v":0},{"$f":"K1592-K1593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1597-F1598","v":0},{"$f":"G1597-G1598","v":0},{"$f":"H1597-H1598","v":0},{"$f":"I1597-I1598","v":0},{"$f":"J1597-J1598","v":0},{"$f":"K1597-K1598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1602-F1603","v":0},{"$f":"G1602-G1603","v":0},{"$f":"H1602-H1603","v":0},{"$f":"I1602-I1603","v":0},{"$f":"J1602-J1603","v":0},{"$f":"K1602-K1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1607-F1608","v":0},{"$f":"G1607-G1608","v":0},{"$f":"H1607-H1608","v":0},{"$f":"I1607-I1608","v":0},{"$f":"J1607-J1608","v":0},{"$f":"K1607-K1608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1612-F1613","v":0},{"$f":"G1612-G1613","v":0},{"$f":"H1612-H1613","v":0},{"$f":"I1612-I1613","v":0},{"$f":"J1612-J1613","v":0},{"$f":"K1612-K1613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1617-F1618","v":0},{"$f":"G1617-G1618","v":0},{"$f":"H1617-H1618","v":0},{"$f":"I1617-I1618","v":0},{"$f":"J1617-J1618","v":0},{"$f":"K1617-K1618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1622-F1623","v":0},{"$f":"G1622-G1623","v":0},{"$f":"H1622-H1623","v":0},{"$f":"I1622-I1623","v":0},{"$f":"J1622-J1623","v":0},{"$f":"K1622-K1623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1627-F1628","v":0},{"$f":"G1627-G1628","v":0},{"$f":"H1627-H1628","v":0},{"$f":"I1627-I1628","v":0},{"$f":"J1627-J1628","v":0},{"$f":"K1627-K1628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1636-F1637","v":0},{"$f":"G1636-G1637","v":0},{"$f":"H1636-H1637","v":0},{"$f":"I1636-I1637","v":0},{"$f":"J1636-J1637","v":0},{"$f":"K1636-K1637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1641-F1642","v":0},{"$f":"G1641-G1642","v":0},{"$f":"H1641-H1642","v":0},{"$f":"I1641-I1642","v":0},{"$f":"J1641-J1642","v":0},{"$f":"K1641-K1642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1646-F1647","v":0},{"$f":"G1646-G1647","v":0},{"$f":"H1646-H1647","v":0},{"$f":"I1646-I1647","v":0},{"$f":"J1646-J1647","v":0},{"$f":"K1646-K1647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1651-F1652","v":0},{"$f":"G1651-G1652","v":0},{"$f":"H1651-H1652","v":0},{"$f":"I1651-I1652","v":0},{"$f":"J1651-J1652","v":0},{"$f":"K1651-K1652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1656-F1657","v":0},{"$f":"G1656-G1657","v":0},{"$f":"H1656-H1657","v":0},{"$f":"I1656-I1657","v":0},{"$f":"J1656-J1657","v":0},{"$f":"K1656-K1657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1661-F1662","v":0},{"$f":"G1661-G1662","v":0},{"$f":"H1661-H1662","v":0},{"$f":"I1661-I1662","v":0},{"$f":"J1661-J1662","v":0},{"$f":"K1661-K1662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1666-F1667","v":0},{"$f":"G1666-G1667","v":0},{"$f":"H1666-H1667","v":0},{"$f":"I1666-I1667","v":0},{"$f":"J1666-J1667","v":0},{"$f":"K1666-K1667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1671-F1672","v":0},{"$f":"G1671-G1672","v":0},{"$f":"H1671-H1672","v":0},{"$f":"I1671-I1672","v":0},{"$f":"J1671-J1672","v":0},{"$f":"K1671-K1672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1676-F1677","v":0},{"$f":"G1676-G1677","v":0},{"$f":"H1676-H1677","v":0},{"$f":"I1676-I1677","v":0},{"$f":"J1676-J1677","v":0},{"$f":"K1676-K1677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1681-F1682","v":0},{"$f":"G1681-G1682","v":0},{"$f":"H1681-H1682","v":0},{"$f":"I1681-I1682","v":0},{"$f":"J1681-J1682","v":0},{"$f":"K1681-K1682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1686-F1687","v":0},{"$f":"G1686-G1687","v":0},{"$f":"H1686-H1687","v":0},{"$f":"I1686-I1687","v":0},{"$f":"J1686-J1687","v":0},{"$f":"K1686-K1687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1691-F1692","v":0},{"$f":"G1691-G1692","v":0},{"$f":"H1691-H1692","v":0},{"$f":"I1691-I1692","v":0},{"$f":"J1691-J1692","v":0},{"$f":"K1691-K1692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1696-F1697","v":0},{"$f":"G1696-G1697","v":0},{"$f":"H1696-H1697","v":0},{"$f":"I1696-I1697","v":0},{"$f":"J1696-J1697","v":0},{"$f":"K1696-K1697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1701-F1702","v":0},{"$f":"G1701-G1702","v":0},{"$f":"H1701-H1702","v":0},{"$f":"I1701-I1702","v":0},{"$f":"J1701-J1702","v":0},{"$f":"K1701-K1702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1706-F1707","v":0},{"$f":"G1706-G1707","v":0},{"$f":"H1706-H1707","v":0},{"$f":"I1706-I1707","v":0},{"$f":"J1706-J1707","v":0},{"$f":"K1706-K1707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1715-F1716","v":0},{"$f":"G1715-G1716","v":0},{"$f":"H1715-H1716","v":0},{"$f":"I1715-I1716","v":0},{"$f":"J1715-J1716","v":0},{"$f":"K1715-K1716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1720-F1721","v":0},{"$f":"G1720-G1721","v":0},{"$f":"H1720-H1721","v":0},{"$f":"I1720-I1721","v":0},{"$f":"J1720-J1721","v":0},{"$f":"K1720-K1721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1725-F1726","v":0},{"$f":"G1725-G1726","v":0},{"$f":"H1725-H1726","v":0},{"$f":"I1725-I1726","v":0},{"$f":"J1725-J1726","v":0},{"$f":"K1725-K1726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1730-F1731","v":0},{"$f":"G1730-G1731","v":0},{"$f":"H1730-H1731","v":0},{"$f":"I1730-I1731","v":0},{"$f":"J1730-J1731","v":0},{"$f":"K1730-K1731","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1735-F1736","v":0},{"$f":"G1735-G1736","v":0},{"$f":"H1735-H1736","v":0},{"$f":"I1735-I1736","v":0},{"$f":"J1735-J1736","v":0},{"$f":"K1735-K1736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1740-F1741","v":0},{"$f":"G1740-G1741","v":0},{"$f":"H1740-H1741","v":0},{"$f":"I1740-I1741","v":0},{"$f":"J1740-J1741","v":0},{"$f":"K1740-K1741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1745-F1746","v":0},{"$f":"G1745-G1746","v":0},{"$f":"H1745-H1746","v":0},{"$f":"I1745-I1746","v":0},{"$f":"J1745-J1746","v":0},{"$f":"K1745-K1746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1750-F1751","v":0},{"$f":"G1750-G1751","v":0},{"$f":"H1750-H1751","v":0},{"$f":"I1750-I1751","v":0},{"$f":"J1750-J1751","v":0},{"$f":"K1750-K1751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1755-F1756","v":0},{"$f":"G1755-G1756","v":0},{"$f":"H1755-H1756","v":0},{"$f":"I1755-I1756","v":0},{"$f":"J1755-J1756","v":0},{"$f":"K1755-K1756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1760-F1761","v":0},{"$f":"G1760-G1761","v":0},{"$f":"H1760-H1761","v":0},{"$f":"I1760-I1761","v":0},{"$f":"J1760-J1761","v":0},{"$f":"K1760-K1761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1765-F1766","v":0},{"$f":"G1765-G1766","v":0},{"$f":"H1765-H1766","v":0},{"$f":"I1765-I1766","v":0},{"$f":"J1765-J1766","v":0},{"$f":"K1765-K1766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1770-F1771","v":0},{"$f":"G1770-G1771","v":0},{"$f":"H1770-H1771","v":0},{"$f":"I1770-I1771","v":0},{"$f":"J1770-J1771","v":0},{"$f":"K1770-K1771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1775-F1776","v":0},{"$f":"G1775-G1776","v":0},{"$f":"H1775-H1776","v":0},{"$f":"I1775-I1776","v":0},{"$f":"J1775-J1776","v":0},{"$f":"K1775-K1776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1780-F1781","v":0},{"$f":"G1780-G1781","v":0},{"$f":"H1780-H1781","v":0},{"$f":"I1780-I1781","v":0},{"$f":"J1780-J1781","v":0},{"$f":"K1780-K1781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1785-F1786","v":0},{"$f":"G1785-G1786","v":0},{"$f":"H1785-H1786","v":0},{"$f":"I1785-I1786","v":0},{"$f":"J1785-J1786","v":0},{"$f":"K1785-K1786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1794-F1795","v":0},{"$f":"G1794-G1795","v":0},{"$f":"H1794-H1795","v":0},{"$f":"I1794-I1795","v":0},{"$f":"J1794-J1795","v":0},{"$f":"K1794-K1795","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1799-F1800","v":0},{"$f":"G1799-G1800","v":0},{"$f":"H1799-H1800","v":0},{"$f":"I1799-I1800","v":0},{"$f":"J1799-J1800","v":0},{"$f":"K1799-K1800","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1804-F1805","v":0},{"$f":"G1804-G1805","v":0},{"$f":"H1804-H1805","v":0},{"$f":"I1804-I1805","v":0},{"$f":"J1804-J1805","v":0},{"$f":"K1804-K1805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1809-F1810","v":0},{"$f":"G1809-G1810","v":0},{"$f":"H1809-H1810","v":0},{"$f":"I1809-I1810","v":0},{"$f":"J1809-J1810","v":0},{"$f":"K1809-K1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1814-F1815","v":0},{"$f":"G1814-G1815","v":0},{"$f":"H1814-H1815","v":0},{"$f":"I1814-I1815","v":0},{"$f":"J1814-J1815","v":0},{"$f":"K1814-K1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1819-F1820","v":0},{"$f":"G1819-G1820","v":0},{"$f":"H1819-H1820","v":0},{"$f":"I1819-I1820","v":0},{"$f":"J1819-J1820","v":0},{"$f":"K1819-K1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1824-F1825","v":0},{"$f":"G1824-G1825","v":0},{"$f":"H1824-H1825","v":0},{"$f":"I1824-I1825","v":0},{"$f":"J1824-J1825","v":0},{"$f":"K1824-K1825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1829-F1830","v":0},{"$f":"G1829-G1830","v":0},{"$f":"H1829-H1830","v":0},{"$f":"I1829-I1830","v":0},{"$f":"J1829-J1830","v":0},{"$f":"K1829-K1830","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1834-F1835","v":0},{"$f":"G1834-G1835","v":0},{"$f":"H1834-H1835","v":0},{"$f":"I1834-I1835","v":0},{"$f":"J1834-J1835","v":0},{"$f":"K1834-K1835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1839-F1840","v":0},{"$f":"G1839-G1840","v":0},{"$f":"H1839-H1840","v":0},{"$f":"I1839-I1840","v":0},{"$f":"J1839-J1840","v":0},{"$f":"K1839-K1840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1844-F1845","v":0},{"$f":"G1844-G1845","v":0},{"$f":"H1844-H1845","v":0},{"$f":"I1844-I1845","v":0},{"$f":"J1844-J1845","v":0},{"$f":"K1844-K1845","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1849-F1850","v":0},{"$f":"G1849-G1850","v":0},{"$f":"H1849-H1850","v":0},{"$f":"I1849-I1850","v":0},{"$f":"J1849-J1850","v":0},{"$f":"K1849-K1850","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1854-F1855","v":0},{"$f":"G1854-G1855","v":0},{"$f":"H1854-H1855","v":0},{"$f":"I1854-I1855","v":0},{"$f":"J1854-J1855","v":0},{"$f":"K1854-K1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1859-F1860","v":0},{"$f":"G1859-G1860","v":0},{"$f":"H1859-H1860","v":0},{"$f":"I1859-I1860","v":0},{"$f":"J1859-J1860","v":0},{"$f":"K1859-K1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1864-F1865","v":0},{"$f":"G1864-G1865","v":0},{"$f":"H1864-H1865","v":0},{"$f":"I1864-I1865","v":0},{"$f":"J1864-J1865","v":0},{"$f":"K1864-K1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1873-F1874","v":0},{"$f":"G1873-G1874","v":0},{"$f":"H1873-H1874","v":0},{"$f":"I1873-I1874","v":0},{"$f":"J1873-J1874","v":0},{"$f":"K1873-K1874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1878-F1879","v":0},{"$f":"G1878-G1879","v":0},{"$f":"H1878-H1879","v":0},{"$f":"I1878-I1879","v":0},{"$f":"J1878-J1879","v":0},{"$f":"K1878-K1879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1883-F1884","v":0},{"$f":"G1883-G1884","v":0},{"$f":"H1883-H1884","v":0},{"$f":"I1883-I1884","v":0},{"$f":"J1883-J1884","v":0},{"$f":"K1883-K1884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1888-F1889","v":0},{"$f":"G1888-G1889","v":0},{"$f":"H1888-H1889","v":0},{"$f":"I1888-I1889","v":0},{"$f":"J1888-J1889","v":0},{"$f":"K1888-K1889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1893-F1894","v":0},{"$f":"G1893-G1894","v":0},{"$f":"H1893-H1894","v":0},{"$f":"I1893-I1894","v":0},{"$f":"J1893-J1894","v":0},{"$f":"K1893-K1894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1898-F1899","v":0},{"$f":"G1898-G1899","v":0},{"$f":"H1898-H1899","v":0},{"$f":"I1898-I1899","v":0},{"$f":"J1898-J1899","v":0},{"$f":"K1898-K1899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1903-F1904","v":0},{"$f":"G1903-G1904","v":0},{"$f":"H1903-H1904","v":0},{"$f":"I1903-I1904","v":0},{"$f":"J1903-J1904","v":0},{"$f":"K1903-K1904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1908-F1909","v":0},{"$f":"G1908-G1909","v":0},{"$f":"H1908-H1909","v":0},{"$f":"I1908-I1909","v":0},{"$f":"J1908-J1909","v":0},{"$f":"K1908-K1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1913-F1914","v":0},{"$f":"G1913-G1914","v":0},{"$f":"H1913-H1914","v":0},{"$f":"I1913-I1914","v":0},{"$f":"J1913-J1914","v":0},{"$f":"K1913-K1914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1918-F1919","v":0},{"$f":"G1918-G1919","v":0},{"$f":"H1918-H1919","v":0},{"$f":"I1918-I1919","v":0},{"$f":"J1918-J1919","v":0},{"$f":"K1918-K1919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1923-F1924","v":0},{"$f":"G1923-G1924","v":0},{"$f":"H1923-H1924","v":0},{"$f":"I1923-I1924","v":0},{"$f":"J1923-J1924","v":0},{"$f":"K1923-K1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1928-F1929","v":0},{"$f":"G1928-G1929","v":0},{"$f":"H1928-H1929","v":0},{"$f":"I1928-I1929","v":0},{"$f":"J1928-J1929","v":0},{"$f":"K1928-K1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1933-F1934","v":0},{"$f":"G1933-G1934","v":0},{"$f":"H1933-H1934","v":0},{"$f":"I1933-I1934","v":0},{"$f":"J1933-J1934","v":0},{"$f":"K1933-K1934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1938-F1939","v":0},{"$f":"G1938-G1939","v":0},{"$f":"H1938-H1939","v":0},{"$f":"I1938-I1939","v":0},{"$f":"J1938-J1939","v":0},{"$f":"K1938-K1939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1943-F1944","v":0},{"$f":"G1943-G1944","v":0},{"$f":"H1943-H1944","v":0},{"$f":"I1943-I1944","v":0},{"$f":"J1943-J1944","v":0},{"$f":"K1943-K1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - "}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1963+F1968+F1973+F1978+F1983+F1988+F1993+F1998+F2003+F2008+F2013+F2018+F2023+F2028+F2033+F2042+F2047+F2052+F2057+F2062+F2067+F2072+F2077+F2082+F2087+F2092+F2097+F2102+F2112+F2121+F2126+F2131+F2136+F2141+F2146+F2156+F2161+F2151+F2171+F2166+F2176+F2181+F2186+F2191+F2200+F2205+F2210+F2215+F2220+F2225+F2230+F2235+F2240+F2245+F2250+F2255+F2260+F2265+F2270+F2279+F2284+F2289+F2294+F2299+F2304+F2309+F2314+F2319+F2324+F2329+F2334+F2339+F2344+F2349+F2358+F2363+F2368+F2373+F2378+F2383+F2388+F2393+F2398+F2403+F2408+F2413+F2418+F2423+F2428","v":0},0,0,0,0,{"$f":"K1963+K1968+K1973+K1978+K1983+K1988+K1993+K1998+K2003+K2008+K2013+K2018+K2023+K2028+K2033+K2042+K2047+K2052+K2057+K2062+K2067+K2072+K2077+K2082+K2087+K2092+K2097+K2102+K2112+K2121+K2126+K2131+K2136+K2141+K2146+K2156+K2161+K2151+K2171+K2166+K2176+K2181+K2186+K2191+K2200+K2205+K2210+K2215+K2220+K2225+K2230+K2235+K2240+K2245+K2250+K2255+K2260+K2265+K2270+K2279+K2284+K2289+K2294+K2299+K2304+K2309+K2314+K2319+K2324+K2329+K2334+K2339+K2344+K2349+K2358+K2363+K2368+K2373+K2378+K2383+K2388+K2393+K2398+K2403+K2408+K2413+K2418+K2423+K2428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,{"$f":"K1964+K1969+K1974+K1979+K1984+K1989+K1994+K1999+K2004+K2009+K2014+K2019+K2024+K2029+K2034+K2043+K2048+K2053+K2058+K2063+K2068+K2073+K2078+K2083+K2088+K2093+K2098+K2103+K2113+K2122+K2127+K2132+K2137+K2142+K2147+K2157+K2162+K2152+K2172+K2167+K2177+K2182+K2187+K2192+K2201+K2206+K2211+K2216+K2221+K2226+K2231+K2236+K2241+K2246+K2251+K2256+K2261+K2266+K2271+K2280+K2285+K2290+K2295+K2300+K2305+K2310+K2315+K2320+K2325+K2330+K2335+K2340+K2345+K2350+K2359+K2364+K2369+K2374+K2379+K2384+K2389+K2394+K2399+K2404+K2409+K2414+K2419+K2424+K2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1956-F1957","v":0},{"$f":"G1956-G1957","v":0},{"$f":"H1956-H1957","v":0},{"$f":"I1956-I1957","v":0},{"$f":"J1956-J1957","v":0},{"$f":"K1956-K1957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1963-F1964","v":0},{"$f":"G1963-G1964","v":0},{"$f":"H1963-H1964","v":0},{"$f":"I1963-I1964","v":0},{"$f":"J1963-J1964","v":0},{"$f":"K1963-K1964","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1968-F1969","v":0},{"$f":"G1968-G1969","v":0},{"$f":"H1968-H1969","v":0},{"$f":"I1968-I1969","v":0},{"$f":"J1968-J1969","v":0},{"$f":"K1968-K1969","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1973-F1974","v":0},{"$f":"G1973-G1974","v":0},{"$f":"H1973-H1974","v":0},{"$f":"I1973-I1974","v":0},{"$f":"J1973-J1974","v":0},{"$f":"K1973-K1974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1978-F1979","v":0},{"$f":"G1978-G1979","v":0},{"$f":"H1978-H1979","v":0},{"$f":"I1978-I1979","v":0},{"$f":"J1978-J1979","v":0},{"$f":"K1978-K1979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1983-F1984","v":0},{"$f":"G1983-G1984","v":0},{"$f":"H1983-H1984","v":0},{"$f":"I1983-I1984","v":0},{"$f":"J1983-J1984","v":0},{"$f":"K1983-K1984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1988-F1989","v":0},{"$f":"G1988-G1989","v":0},{"$f":"H1988-H1989","v":0},{"$f":"I1988-I1989","v":0},{"$f":"J1988-J1989","v":0},{"$f":"K1988-K1989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1993-F1994","v":0},{"$f":"G1993-G1994","v":0},{"$f":"H1993-H1994","v":0},{"$f":"I1993-I1994","v":0},{"$f":"J1993-J1994","v":0},{"$f":"K1993-K1994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1998-F1999","v":0},{"$f":"G1998-G1999","v":0},{"$f":"H1998-H1999","v":0},{"$f":"I1998-I1999","v":0},{"$f":"J1998-J1999","v":0},{"$f":"K1998-K1999","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2003-F2004","v":0},{"$f":"G2003-G2004","v":0},{"$f":"H2003-H2004","v":0},{"$f":"I2003-I2004","v":0},{"$f":"J2003-J2004","v":0},{"$f":"K2003-K2004","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2008-F2009","v":0},{"$f":"G2008-G2009","v":0},{"$f":"H2008-H2009","v":0},{"$f":"I2008-I2009","v":0},{"$f":"J2008-J2009","v":0},{"$f":"K2008-K2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2013-F2014","v":0},{"$f":"G2013-G2014","v":0},{"$f":"H2013-H2014","v":0},{"$f":"I2013-I2014","v":0},{"$f":"J2013-J2014","v":0},{"$f":"K2013-K2014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2018-F2019","v":0},{"$f":"G2018-G2019","v":0},{"$f":"H2018-H2019","v":0},{"$f":"I2018-I2019","v":0},{"$f":"J2018-J2019","v":0},{"$f":"K2018-K2019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2023-F2024","v":0},{"$f":"G2023-G2024","v":0},{"$f":"H2023-H2024","v":0},{"$f":"I2023-I2024","v":0},{"$f":"J2023-J2024","v":0},{"$f":"K2023-K2024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2028-F2029","v":0},{"$f":"G2028-G2029","v":0},{"$f":"H2028-H2029","v":0},{"$f":"I2028-I2029","v":0},{"$f":"J2028-J2029","v":0},{"$f":"K2028-K2029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2033-F2034","v":0},{"$f":"G2033-G2034","v":0},{"$f":"H2033-H2034","v":0},{"$f":"I2033-I2034","v":0},{"$f":"J2033-J2034","v":0},{"$f":"K2033-K2034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2042-F2043","v":0},{"$f":"G2042-G2043","v":0},{"$f":"H2042-H2043","v":0},{"$f":"I2042-I2043","v":0},{"$f":"J2042-J2043","v":0},{"$f":"K2042-K2043","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2047-F2048","v":0},{"$f":"G2047-G2048","v":0},{"$f":"H2047-H2048","v":0},{"$f":"I2047-I2048","v":0},{"$f":"J2047-J2048","v":0},{"$f":"K2047-K2048","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2052-F2053","v":0},{"$f":"G2052-G2053","v":0},{"$f":"H2052-H2053","v":0},{"$f":"I2052-I2053","v":0},{"$f":"J2052-J2053","v":0},{"$f":"K2052-K2053","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2057-F2058","v":0},{"$f":"G2057-G2058","v":0},{"$f":"H2057-H2058","v":0},{"$f":"I2057-I2058","v":0},{"$f":"J2057-J2058","v":0},{"$f":"K2057-K2058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2062-F2063","v":0},{"$f":"G2062-G2063","v":0},{"$f":"H2062-H2063","v":0},{"$f":"I2062-I2063","v":0},{"$f":"J2062-J2063","v":0},{"$f":"K2062-K2063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2067-F2068","v":0},{"$f":"G2067-G2068","v":0},{"$f":"H2067-H2068","v":0},{"$f":"I2067-I2068","v":0},{"$f":"J2067-J2068","v":0},{"$f":"K2067-K2068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2072-F2073","v":0},{"$f":"G2072-G2073","v":0},{"$f":"H2072-H2073","v":0},{"$f":"I2072-I2073","v":0},{"$f":"J2072-J2073","v":0},{"$f":"K2072-K2073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2077-F2078","v":0},{"$f":"G2077-G2078","v":0},{"$f":"H2077-H2078","v":0},{"$f":"I2077-I2078","v":0},{"$f":"J2077-J2078","v":0},{"$f":"K2077-K2078","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2082-F2083","v":0},{"$f":"G2082-G2083","v":0},{"$f":"H2082-H2083","v":0},{"$f":"I2082-I2083","v":0},{"$f":"J2082-J2083","v":0},{"$f":"K2082-K2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2087-F2088","v":0},{"$f":"G2087-G2088","v":0},{"$f":"H2087-H2088","v":0},{"$f":"I2087-I2088","v":0},{"$f":"J2087-J2088","v":0},{"$f":"K2087-K2088","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2092-F2093","v":0},{"$f":"G2092-G2093","v":0},{"$f":"H2092-H2093","v":0},{"$f":"I2092-I2093","v":0},{"$f":"J2092-J2093","v":0},{"$f":"K2092-K2093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2097-F2098","v":0},{"$f":"G2097-G2098","v":0},{"$f":"H2097-H2098","v":0},{"$f":"I2097-I2098","v":0},{"$f":"J2097-J2098","v":0},{"$f":"K2097-K2098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2102-F2103","v":0},{"$f":"G2102-G2103","v":0},{"$f":"H2102-H2103","v":0},{"$f":"I2102-I2103","v":0},{"$f":"J2102-J2103","v":0},{"$f":"K2102-K2103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2107-F2108","v":0},{"$f":"G2107-G2108","v":0},{"$f":"H2107-H2108","v":0},{"$f":"I2107-I2108","v":0},{"$f":"J2107-J2108","v":0},{"$f":"K2107-K2108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2112-F2113","v":0},{"$f":"G2112-G2113","v":0},{"$f":"H2112-H2113","v":0},{"$f":"I2112-I2113","v":0},{"$f":"J2112-J2113","v":0},{"$f":"K2112-K2113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2121-F2122","v":0},{"$f":"G2121-G2122","v":0},{"$f":"H2121-H2122","v":0},{"$f":"I2121-I2122","v":0},{"$f":"J2121-J2122","v":0},{"$f":"K2121-K2122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2126-F2127","v":0},{"$f":"G2126-G2127","v":0},{"$f":"H2126-H2127","v":0},{"$f":"I2126-I2127","v":0},{"$f":"J2126-J2127","v":0},{"$f":"K2126-K2127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2131-F2132","v":0},{"$f":"G2131-G2132","v":0},{"$f":"H2131-H2132","v":0},{"$f":"I2131-I2132","v":0},{"$f":"J2131-J2132","v":0},{"$f":"K2131-K2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2136-F2137","v":0},{"$f":"G2136-G2137","v":0},{"$f":"H2136-H2137","v":0},{"$f":"I2136-I2137","v":0},{"$f":"J2136-J2137","v":0},{"$f":"K2136-K2137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2141-F2142","v":0},{"$f":"G2141-G2142","v":0},{"$f":"H2141-H2142","v":0},{"$f":"I2141-I2142","v":0},{"$f":"J2141-J2142","v":0},{"$f":"K2141-K2142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2146-F2147","v":0},{"$f":"G2146-G2147","v":0},{"$f":"H2146-H2147","v":0},{"$f":"I2146-I2147","v":0},{"$f":"J2146-J2147","v":0},{"$f":"K2146-K2147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2151-F2152","v":0},{"$f":"G2151-G2152","v":0},{"$f":"H2151-H2152","v":0},{"$f":"I2151-I2152","v":0},{"$f":"J2151-J2152","v":0},{"$f":"K2151-K2152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2156-F2157","v":0},{"$f":"G2156-G2157","v":0},{"$f":"H2156-H2157","v":0},{"$f":"I2156-I2157","v":0},{"$f":"J2156-J2157","v":0},{"$f":"K2156-K2157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2161-F2162","v":0},{"$f":"G2161-G2162","v":0},{"$f":"H2161-H2162","v":0},{"$f":"I2161-I2162","v":0},{"$f":"J2161-J2162","v":0},{"$f":"K2161-K2162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2166-F2167","v":0},{"$f":"G2166-G2167","v":0},{"$f":"H2166-H2167","v":0},{"$f":"I2166-I2167","v":0},{"$f":"J2166-J2167","v":0},{"$f":"K2166-K2167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2171-F2172","v":0},{"$f":"G2171-G2172","v":0},{"$f":"H2171-H2172","v":0},{"$f":"I2171-I2172","v":0},{"$f":"J2171-J2172","v":0},{"$f":"K2171-K2172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2176-F2177","v":0},{"$f":"G2176-G2177","v":0},{"$f":"H2176-H2177","v":0},{"$f":"I2176-I2177","v":0},{"$f":"J2176-J2177","v":0},{"$f":"K2176-K2177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2181-F2182","v":0},{"$f":"G2181-G2182","v":0},{"$f":"H2181-H2182","v":0},{"$f":"I2181-I2182","v":0},{"$f":"J2181-J2182","v":0},{"$f":"K2181-K2182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2186-F2187","v":0},{"$f":"G2186-G2187","v":0},{"$f":"H2186-H2187","v":0},{"$f":"I2186-I2187","v":0},{"$f":"J2186-J2187","v":0},{"$f":"K2186-K2187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2191-F2192","v":0},{"$f":"G2191-G2192","v":0},{"$f":"H2191-H2192","v":0},{"$f":"I2191-I2192","v":0},{"$f":"J2191-J2192","v":0},{"$f":"K2191-K2192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2200-F2201","v":0},{"$f":"G2200-G2201","v":0},{"$f":"H2200-H2201","v":0},{"$f":"I2200-I2201","v":0},{"$f":"J2200-J2201","v":0},{"$f":"K2200-K2201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2205-F2206","v":0},{"$f":"G2205-G2206","v":0},{"$f":"H2205-H2206","v":0},{"$f":"I2205-I2206","v":0},{"$f":"J2205-J2206","v":0},{"$f":"K2205-K2206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2210-F2211","v":0},{"$f":"G2210-G2211","v":0},{"$f":"H2210-H2211","v":0},{"$f":"I2210-I2211","v":0},{"$f":"J2210-J2211","v":0},{"$f":"K2210-K2211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2215-F2216","v":0},{"$f":"G2215-G2216","v":0},{"$f":"H2215-H2216","v":0},{"$f":"I2215-I2216","v":0},{"$f":"J2215-J2216","v":0},{"$f":"K2215-K2216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2220-F2221","v":0},{"$f":"G2220-G2221","v":0},{"$f":"H2220-H2221","v":0},{"$f":"I2220-I2221","v":0},{"$f":"J2220-J2221","v":0},{"$f":"K2220-K2221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2225-F2226","v":0},{"$f":"G2225-G2226","v":0},{"$f":"H2225-H2226","v":0},{"$f":"I2225-I2226","v":0},{"$f":"J2225-J2226","v":0},{"$f":"K2225-K2226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2230-F2231","v":0},{"$f":"G2230-G2231","v":0},{"$f":"H2230-H2231","v":0},{"$f":"I2230-I2231","v":0},{"$f":"J2230-J2231","v":0},{"$f":"K2230-K2231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2235-F2236","v":0},{"$f":"G2235-G2236","v":0},{"$f":"H2235-H2236","v":0},{"$f":"I2235-I2236","v":0},{"$f":"J2235-J2236","v":0},{"$f":"K2235-K2236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2240-F2241","v":0},{"$f":"G2240-G2241","v":0},{"$f":"H2240-H2241","v":0},{"$f":"I2240-I2241","v":0},{"$f":"J2240-J2241","v":0},{"$f":"K2240-K2241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2245-F2246","v":0},{"$f":"G2245-G2246","v":0},{"$f":"H2245-H2246","v":0},{"$f":"I2245-I2246","v":0},{"$f":"J2245-J2246","v":0},{"$f":"K2245-K2246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2250-F2251","v":0},{"$f":"G2250-G2251","v":0},{"$f":"H2250-H2251","v":0},{"$f":"I2250-I2251","v":0},{"$f":"J2250-J2251","v":0},{"$f":"K2250-K2251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2255-F2256","v":0},{"$f":"G2255-G2256","v":0},{"$f":"H2255-H2256","v":0},{"$f":"I2255-I2256","v":0},{"$f":"J2255-J2256","v":0},{"$f":"K2255-K2256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2260-F2261","v":0},{"$f":"G2260-G2261","v":0},{"$f":"H2260-H2261","v":0},{"$f":"I2260-I2261","v":0},{"$f":"J2260-J2261","v":0},{"$f":"K2260-K2261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2265-F2266","v":0},{"$f":"G2265-G2266","v":0},{"$f":"H2265-H2266","v":0},{"$f":"I2265-I2266","v":0},{"$f":"J2265-J2266","v":0},{"$f":"K2265-K2266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2270-F2271","v":0},{"$f":"G2270-G2271","v":0},{"$f":"H2270-H2271","v":0},{"$f":"I2270-I2271","v":0},{"$f":"J2270-J2271","v":0},{"$f":"K2270-K2271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2279-F2280","v":0},{"$f":"G2279-G2280","v":0},{"$f":"H2279-H2280","v":0},{"$f":"I2279-I2280","v":0},{"$f":"J2279-J2280","v":0},{"$f":"K2279-K2280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2284-F2285","v":0},{"$f":"G2284-G2285","v":0},{"$f":"H2284-H2285","v":0},{"$f":"I2284-I2285","v":0},{"$f":"J2284-J2285","v":0},{"$f":"K2284-K2285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2289-F2290","v":0},{"$f":"G2289-G2290","v":0},{"$f":"H2289-H2290","v":0},{"$f":"I2289-I2290","v":0},{"$f":"J2289-J2290","v":0},{"$f":"K2289-K2290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2294-F2295","v":0},{"$f":"G2294-G2295","v":0},{"$f":"H2294-H2295","v":0},{"$f":"I2294-I2295","v":0},{"$f":"J2294-J2295","v":0},{"$f":"K2294-K2295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2299-F2300","v":0},{"$f":"G2299-G2300","v":0},{"$f":"H2299-H2300","v":0},{"$f":"I2299-I2300","v":0},{"$f":"J2299-J2300","v":0},{"$f":"K2299-K2300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2304-F2305","v":0},{"$f":"G2304-G2305","v":0},{"$f":"H2304-H2305","v":0},{"$f":"I2304-I2305","v":0},{"$f":"J2304-J2305","v":0},{"$f":"K2304-K2305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2309-F2310","v":0},{"$f":"G2309-G2310","v":0},{"$f":"H2309-H2310","v":0},{"$f":"I2309-I2310","v":0},{"$f":"J2309-J2310","v":0},{"$f":"K2309-K2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2314-F2315","v":0},{"$f":"G2314-G2315","v":0},{"$f":"H2314-H2315","v":0},{"$f":"I2314-I2315","v":0},{"$f":"J2314-J2315","v":0},{"$f":"K2314-K2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2319-F2320","v":0},{"$f":"G2319-G2320","v":0},{"$f":"H2319-H2320","v":0},{"$f":"I2319-I2320","v":0},{"$f":"J2319-J2320","v":0},{"$f":"K2319-K2320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2324-F2325","v":0},{"$f":"G2324-G2325","v":0},{"$f":"H2324-H2325","v":0},{"$f":"I2324-I2325","v":0},{"$f":"J2324-J2325","v":0},{"$f":"K2324-K2325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2329-F2330","v":0},{"$f":"G2329-G2330","v":0},{"$f":"H2329-H2330","v":0},{"$f":"I2329-I2330","v":0},{"$f":"J2329-J2330","v":0},{"$f":"K2329-K2330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2334-F2335","v":0},{"$f":"G2334-G2335","v":0},{"$f":"H2334-H2335","v":0},{"$f":"I2334-I2335","v":0},{"$f":"J2334-J2335","v":0},{"$f":"K2334-K2335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2339-F2340","v":0},{"$f":"G2339-G2340","v":0},{"$f":"H2339-H2340","v":0},{"$f":"I2339-I2340","v":0},{"$f":"J2339-J2340","v":0},{"$f":"K2339-K2340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2344-F2345","v":0},{"$f":"G2344-G2345","v":0},{"$f":"H2344-H2345","v":0},{"$f":"I2344-I2345","v":0},{"$f":"J2344-J2345","v":0},{"$f":"K2344-K2345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2349-F2350","v":0},{"$f":"G2349-G2350","v":0},{"$f":"H2349-H2350","v":0},{"$f":"I2349-I2350","v":0},{"$f":"J2349-J2350","v":0},{"$f":"K2349-K2350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2358-F2359","v":0},{"$f":"G2358-G2359","v":0},{"$f":"H2358-H2359","v":0},{"$f":"I2358-I2359","v":0},{"$f":"J2358-J2359","v":0},{"$f":"K2358-K2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2363-F2364","v":0},{"$f":"G2363-G2364","v":0},{"$f":"H2363-H2364","v":0},{"$f":"I2363-I2364","v":0},{"$f":"J2363-J2364","v":0},{"$f":"K2363-K2364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2368-F2369","v":0},{"$f":"G2368-G2369","v":0},{"$f":"H2368-H2369","v":0},{"$f":"I2368-I2369","v":0},{"$f":"J2368-J2369","v":0},{"$f":"K2368-K2369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2373-F2374","v":0},{"$f":"G2373-G2374","v":0},{"$f":"H2373-H2374","v":0},{"$f":"I2373-I2374","v":0},{"$f":"J2373-J2374","v":0},{"$f":"K2373-K2374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2378-F2379","v":0},{"$f":"G2378-G2379","v":0},{"$f":"H2378-H2379","v":0},{"$f":"I2378-I2379","v":0},{"$f":"J2378-J2379","v":0},{"$f":"K2378-K2379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2383-F2384","v":0},{"$f":"G2383-G2384","v":0},{"$f":"H2383-H2384","v":0},{"$f":"I2383-I2384","v":0},{"$f":"J2383-J2384","v":0},{"$f":"K2383-K2384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2388-F2389","v":0},{"$f":"G2388-G2389","v":0},{"$f":"H2388-H2389","v":0},{"$f":"I2388-I2389","v":0},{"$f":"J2388-J2389","v":0},{"$f":"K2388-K2389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2393-F2394","v":0},{"$f":"G2393-G2394","v":0},{"$f":"H2393-H2394","v":0},{"$f":"I2393-I2394","v":0},{"$f":"J2393-J2394","v":0},{"$f":"K2393-K2394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2398-F2399","v":0},{"$f":"G2398-G2399","v":0},{"$f":"H2398-H2399","v":0},{"$f":"I2398-I2399","v":0},{"$f":"J2398-J2399","v":0},{"$f":"K2398-K2399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2403-F2404","v":0},{"$f":"G2403-G2404","v":0},{"$f":"H2403-H2404","v":0},{"$f":"I2403-I2404","v":0},{"$f":"J2403-J2404","v":0},{"$f":"K2403-K2404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2408-F2409","v":0},{"$f":"G2408-G2409","v":0},{"$f":"H2408-H2409","v":0},{"$f":"I2408-I2409","v":0},{"$f":"J2408-J2409","v":0},{"$f":"K2408-K2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2413-F2414","v":0},{"$f":"G2413-G2414","v":0},{"$f":"H2413-H2414","v":0},{"$f":"I2413-I2414","v":0},{"$f":"J2413-J2414","v":0},{"$f":"K2413-K2414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2418-F2419","v":0},{"$f":"G2418-G2419","v":0},{"$f":"H2418-H2419","v":0},{"$f":"I2418-I2419","v":0},{"$f":"J2418-J2419","v":0},{"$f":"K2418-K2419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2423-F2424","v":0},{"$f":"G2423-G2424","v":0},{"$f":"H2423-H2424","v":0},{"$f":"I2423-I2424","v":0},{"$f":"J2423-J2424","v":0},{"$f":"K2423-K2424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2428-F2429","v":0},{"$f":"G2428-G2429","v":0},{"$f":"H2428-H2429","v":0},{"$f":"I2428-I2429","v":0},{"$f":"J2428-J2429","v":0},{"$f":"K2428-K2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5.5.2","index":24,"n_rows":2430,"n_cols":29,"rows_kept":2430,"cut":false,"hidden":false,"merged":[[0,26,2,28],[1948,1,1949,3],[978,1,979,3],[23,28,25,30],[9,1,10,3],[494,1,495,3],[1463,1,1464,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Disposals for \",'Business Details'!$D$9)","v":"Asset Disposals for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"},null,null,null,null,null,1,2,3,4]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.1'!M12","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"J11+1","v":2014},{"$f":"K11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!$C$12,\" - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Gold Coast"},null,null,null,null,null,{"$f":"SUM(H19,H504,H988)","v":10345.030150367664},{"$f":"SUM(I19,I504,I988)","v":10567.751385440324},{"$f":"SUM(J19,J504,J988)","v":10789.797563460797},{"$f":"SUM(K19,K504,K988)","v":11059.542502547314},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F24+F29+F34+F39+F44+F49+F54+F59+F64+F69+F74+F79+F84+F89+F94+F103+F108+F113+F118+F123+F128+F133+F138+F143+F148+F153+F158+F163+F173+F182+F187+F192+F197+F202+F207+F217+F222+F212+F232+F227+F237+F242+F247+F252+F261+F266+F271+F276+F281+F286+F291+F296+F301+F306+F311+F316+F321+F326+F331+F340+F345+F350+F355+F360+F365+F370+F375+F380+F385+F390+F395+F400+F405+F410+F419+F424+F429+F434+F439+F444+F449+F454+F459+F464+F469+F474+F479+F484+F489","v":4403.9169229370555},3789.9792563449873,4230.0989025543549,4321.1699616389842,4411.9649888460754,4522.2641135672266,{"$f":"L24+L29+L34+L39+L44+L49+L54+L59+L64+L69+L74+L79+L84+L89+L94+L103+L108+L113+L118+L123+L128+L133+L138+L143+L148+L153+L158+L163+L173+L182+L187+L192+L197+L202+L207+L217+L222+L212+L232+L227+L237+L242+L247+L252+L261+L266+L271+L276+L281+L286+L291+L296+L301+L306+L311+L316+L321+L326+L331+L340+L345+L350+L355+L360+L365+L370+L375+L380+L385+L390+L395+L400+L405+L410+L419+L424+L429+L434+L439+L444+L449+L454+L459+L464+L469+L474+L479+L484+L489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,{"$f":"L25+L30+L35+L40+L45+L50+L55+L60+L65+L70+L75+L80+L85+L90+L95+L104+L109+L114+L119+L124+L129+L134+L139+L144+L149+L154+L159+L164+L174+L183+L188+L193+L198+L203+L208+L218+L223+L213+L233+L228+L238+L243+L248+L253+L262+L267+L272+L277+L282+L287+L292+L297+L302+L307+L312+L317+L322+L327+L332+L341+L346+L351+L356+L361+L366+L371+L376+L381+L386+L391+L396+L401+L406+L411+L420+L425+L430+L435+L440+L445+L450+L455+L460+L465+L470+L475+L480+L485+L490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F17-F18","v":4403.9169229370555},3789.9792563449873,4230.0989025543549,4321.1699616389842,4411.9649888460754,4522.2641135672266,{"$f":"L17-L18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"Gross value of disposals","$'000",77.070802535257172,0,{"$f":"AVERAGE($F24:$G24)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":39.787801808826515},{"$f":"AVERAGE($F24:$G24)*(1+'Business Details'!H31)^'5.5.2'!I$9","v":40.644405243604623},{"$f":"AVERAGE($F24:$G24)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":41.498412355722337},{"$f":"AVERAGE($F24:$G24)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":42.53587266461539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter both the gross value and accumulated depreciation as positive numbers."]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F25:$G25)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F25:$G25)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F25:$G25)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F25:$G25)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F24-F25","v":77.070802535257172},{"$f":"G24-G25","v":0},{"$f":"H24-H25","v":39.787801808826515},{"$f":"I24-I25","v":40.644405243604623},{"$f":"J24-J25","v":41.498412355722337},{"$f":"K24-K25","v":42.53587266461539},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"Gross value of disposals","$'000",204.27854307013232,0,{"$f":"AVERAGE($F29:$G29)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":105.45879785995581},{"$f":"AVERAGE($F29:$G29)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":107.72925172690877},{"$f":"AVERAGE($F29:$G29)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":109.9928239604421},{"$f":"AVERAGE($F29:$G29)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":112.74264455945313}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F30:$G30)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F30:$G30)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F30:$G30)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F30:$G30)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F29-F30","v":204.27854307013232},{"$f":"G29-G30","v":0},{"$f":"H29-H30","v":105.45879785995581},{"$f":"I29-I30","v":107.72925172690877},{"$f":"J29-J30","v":109.9928239604421},{"$f":"K29-K30","v":112.74264455945313},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F34:$G34)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F34:$G34)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F34:$G34)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F34:$G34)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F35:$G35)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F35:$G35)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F35:$G35)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F35:$G35)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F34-F35","v":0},{"$f":"G34-G35","v":0},{"$f":"H34-H35","v":0},{"$f":"I34-I35","v":0},{"$f":"J34-J35","v":0},{"$f":"K34-K35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F39:$G39)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F39:$G39)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F39:$G39)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F39:$G39)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F40:$G40)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F40:$G40)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F40:$G40)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F40:$G40)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F39-F40","v":0},{"$f":"G39-G40","v":0},{"$f":"H39-H40","v":0},{"$f":"I39-I40","v":0},{"$f":"J39-J40","v":0},{"$f":"K39-K40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F44:$G44)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F44:$G44)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F44:$G44)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F44:$G44)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F45:$G45)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F45:$G45)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F45:$G45)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F45:$G45)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F44-F45","v":0},{"$f":"G44-G45","v":0},{"$f":"H44-H45","v":0},{"$f":"I44-I45","v":0},{"$f":"J44-J45","v":0},{"$f":"K44-K45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F49:$G49)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F49:$G49)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F49:$G49)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F49:$G49)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F50:$G50)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F50:$G50)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F50:$G50)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F50:$G50)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F49-F50","v":0},{"$f":"G49-G50","v":0},{"$f":"H49-H50","v":0},{"$f":"I49-I50","v":0},{"$f":"J49-J50","v":0},{"$f":"K49-K50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F54:$G54)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F54:$G54)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F54:$G54)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F54:$G54)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F55:$G55)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F55:$G55)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F55:$G55)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F55:$G55)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F54-F55","v":0},{"$f":"G54-G55","v":0},{"$f":"H54-H55","v":0},{"$f":"I54-I55","v":0},{"$f":"J54-J55","v":0},{"$f":"K54-K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F59:$G59)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F59:$G59)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F59:$G59)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F59:$G59)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F60:$G60)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F60:$G60)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F60:$G60)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F60:$G60)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F59-F60","v":0},{"$f":"G59-G60","v":0},{"$f":"H59-H60","v":0},{"$f":"I59-I60","v":0},{"$f":"J59-J60","v":0},{"$f":"K59-K60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F64:$G64)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F64:$G64)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F64:$G64)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F64:$G64)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F65:$G65)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F65:$G65)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F65:$G65)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F65:$G65)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F64-F65","v":0},{"$f":"G64-G65","v":0},{"$f":"H64-H65","v":0},{"$f":"I64-I65","v":0},{"$f":"J64-J65","v":0},{"$f":"K64-K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F69:$G69)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F69:$G69)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F69:$G69)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F69:$G69)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F70:$G70)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F70:$G70)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F70:$G70)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F70:$G70)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F69-F70","v":0},{"$f":"G69-G70","v":0},{"$f":"H69-H70","v":0},{"$f":"I69-I70","v":0},{"$f":"J69-J70","v":0},{"$f":"K69-K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F74-F75","v":0},{"$f":"G74-G75","v":0},{"$f":"H74-H75","v":0},{"$f":"I74-I75","v":0},{"$f":"J74-J75","v":0},{"$f":"K74-K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F79:$G79)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F79:$G79)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F79:$G79)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F79:$G79)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F80:$G80)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F80:$G80)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F80:$G80)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F80:$G80)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F79-F80","v":0},{"$f":"G79-G80","v":0},{"$f":"H79-H80","v":0},{"$f":"I79-I80","v":0},{"$f":"J79-J80","v":0},{"$f":"K79-K80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",1724.8738006367605,1808.3546838393429,{"$f":"AVERAGE($F84:$G84)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":1824.0292051107883},{"$f":"AVERAGE($F84:$G84)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":1863.2992731014976},{"$f":"AVERAGE($F84:$G84)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":1902.4503154576366},{"$f":"AVERAGE($F84:$G84)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":1950.0115733440773}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F85:$G85)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F85:$G85)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F85:$G85)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F85:$G85)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F84-F85","v":1724.8738006367605},{"$f":"G84-G85","v":1808.3546838393429},{"$f":"H84-H85","v":1824.0292051107883},{"$f":"I84-I85","v":1863.2992731014976},{"$f":"J84-J85","v":1902.4503154576366},{"$f":"K84-K85","v":1950.0115733440773},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F89:$G89)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F89:$G89)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F89:$G89)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F89:$G89)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F90:$G90)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F90:$G90)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F90:$G90)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F90:$G90)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F89-F90","v":0},{"$f":"G89-G90","v":0},{"$f":"H89-H90","v":0},{"$f":"I89-I90","v":0},{"$f":"J89-J90","v":0},{"$f":"K89-K90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F94-F95","v":0},{"$f":"G94-G95","v":0},{"$f":"H94-H95","v":0},{"$f":"I94-I95","v":0},{"$f":"J94-J95","v":0},{"$f":"K94-K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F103-F104","v":0},{"$f":"G103-G104","v":0},{"$f":"H103-H104","v":0},{"$f":"I103-I104","v":0},{"$f":"J103-J104","v":0},{"$f":"K103-K104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F108-F109","v":0},{"$f":"G108-G109","v":0},{"$f":"H108-H109","v":0},{"$f":"I108-I109","v":0},{"$f":"J108-J109","v":0},{"$f":"K108-K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F113-F114","v":0},{"$f":"G113-G114","v":0},{"$f":"H113-H114","v":0},{"$f":"I113-I114","v":0},{"$f":"J113-J114","v":0},{"$f":"K113-K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F118-F119","v":0},{"$f":"G118-G119","v":0},{"$f":"H118-H119","v":0},{"$f":"I118-I119","v":0},{"$f":"J118-J119","v":0},{"$f":"K118-K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F123-F124","v":0},{"$f":"G123-G124","v":0},{"$f":"H123-H124","v":0},{"$f":"I123-I124","v":0},{"$f":"J123-J124","v":0},{"$f":"K123-K124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F128-F129","v":0},{"$f":"G128-G129","v":0},{"$f":"H128-H129","v":0},{"$f":"I128-I129","v":0},{"$f":"J128-J129","v":0},{"$f":"K128-K129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F133-F134","v":0},{"$f":"G133-G134","v":0},{"$f":"H133-H134","v":0},{"$f":"I133-I134","v":0},{"$f":"J133-J134","v":0},{"$f":"K133-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F138-F139","v":0},{"$f":"G138-G139","v":0},{"$f":"H138-H139","v":0},{"$f":"I138-I139","v":0},{"$f":"J138-J139","v":0},{"$f":"K138-K139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F143-F144","v":0},{"$f":"G143-G144","v":0},{"$f":"H143-H144","v":0},{"$f":"I143-I144","v":0},{"$f":"J143-J144","v":0},{"$f":"K143-K144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F148-F149","v":0},{"$f":"G148-G149","v":0},{"$f":"H148-H149","v":0},{"$f":"I148-I149","v":0},{"$f":"J148-J149","v":0},{"$f":"K148-K149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F153-F154","v":0},{"$f":"G153-G154","v":0},{"$f":"H153-H154","v":0},{"$f":"I153-I154","v":0},{"$f":"J153-J154","v":0},{"$f":"K153-K154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F158-F159","v":0},{"$f":"G158-G159","v":0},{"$f":"H158-H159","v":0},{"$f":"I158-I159","v":0},{"$f":"J158-J159","v":0},{"$f":"K158-K159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F163-F164","v":0},{"$f":"G163-G164","v":0},{"$f":"H163-H164","v":0},{"$f":"I163-I164","v":0},{"$f":"J163-J164","v":0},{"$f":"K163-K164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F168-F169","v":0},{"$f":"G168-G169","v":0},{"$f":"H168-H169","v":0},{"$f":"I168-I169","v":0},{"$f":"J168-J169","v":0},{"$f":"K168-K169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F173-F174","v":0},{"$f":"G173-G174","v":0},{"$f":"H173-H174","v":0},{"$f":"I173-I174","v":0},{"$f":"J173-J174","v":0},{"$f":"K173-K174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F182:$G182)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F182:$G182)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F182:$G182)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F182:$G182)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F183:$G183)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F183:$G183)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F183:$G183)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F183:$G183)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F182-F183","v":0},{"$f":"G182-G183","v":0},{"$f":"H182-H183","v":0},{"$f":"I182-I183","v":0},{"$f":"J182-J183","v":0},{"$f":"K182-K183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",1530.6778732867404,0,{"$f":"AVERAGE($F187:$G187)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":790.21245208427968},{"$f":"AVERAGE($F187:$G187)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":807.22517130692506},{"$f":"AVERAGE($F187:$G187)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":824.18632581871418},{"$f":"AVERAGE($F187:$G187)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":844.79098396418203}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F188:$G188)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F188:$G188)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F188:$G188)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F188:$G188)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F187-F188","v":1530.6778732867404},{"$f":"G187-G188","v":0},{"$f":"H187-H188","v":790.21245208427968},{"$f":"I187-I188","v":807.22517130692506},{"$f":"J187-J188","v":824.18632581871418},{"$f":"K187-K188","v":844.79098396418203},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F192:$G192)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F192:$G192)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F192:$G192)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F192:$G192)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F193:$G193)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F193:$G193)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F193:$G193)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F193:$G193)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F192-F193","v":0},{"$f":"G192-G193","v":0},{"$f":"H192-H193","v":0},{"$f":"I192-I193","v":0},{"$f":"J192-J193","v":0},{"$f":"K192-K193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F197:$G197)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F197:$G197)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F197:$G197)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F197:$G197)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F198:$G198)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F198:$G198)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F198:$G198)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F198:$G198)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F197-F198","v":0},{"$f":"G197-G198","v":0},{"$f":"H197-H198","v":0},{"$f":"I197-I198","v":0},{"$f":"J197-J198","v":0},{"$f":"K197-K198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F202:$G202)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F202:$G202)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F202:$G202)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F202:$G202)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F203:$G203)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F203:$G203)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F203:$G203)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F203:$G203)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F202-F203","v":0},{"$f":"G202-G203","v":0},{"$f":"H202-H203","v":0},{"$f":"I202-I203","v":0},{"$f":"J202-J203","v":0},{"$f":"K202-K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F207:$G207)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F207:$G207)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F207:$G207)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F207:$G207)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F208:$G208)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F208:$G208)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F208:$G208)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F208:$G208)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F207-F208","v":0},{"$f":"G207-G208","v":0},{"$f":"H207-H208","v":0},{"$f":"I207-I208","v":0},{"$f":"J207-J208","v":0},{"$f":"K207-K208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F212:$G212)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F212:$G212)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F212:$G212)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F212:$G212)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F213:$G213)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F213:$G213)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F213:$G213)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F213:$G213)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F212-F213","v":0},{"$f":"G212-G213","v":0},{"$f":"H212-H213","v":0},{"$f":"I212-I213","v":0},{"$f":"J212-J213","v":0},{"$f":"K212-K213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F217:$G217)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F217:$G217)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F217:$G217)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F217:$G217)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F218:$G218)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F218:$G218)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F218:$G218)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F218:$G218)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F217-F218","v":0},{"$f":"G217-G218","v":0},{"$f":"H217-H218","v":0},{"$f":"I217-I218","v":0},{"$f":"J217-J218","v":0},{"$f":"K217-K218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F222:$G222)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F222:$G222)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F222:$G222)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F222:$G222)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F223:$G223)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F223:$G223)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F223:$G223)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F223:$G223)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F222-F223","v":0},{"$f":"G222-G223","v":0},{"$f":"H222-H223","v":0},{"$f":"I222-I223","v":0},{"$f":"J222-J223","v":0},{"$f":"K222-K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F227:$G227)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F227:$G227)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F227:$G227)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F227:$G227)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F228:$G228)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F228:$G228)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F228:$G228)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F228:$G228)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F227-F228","v":0},{"$f":"G227-G228","v":0},{"$f":"H227-H228","v":0},{"$f":"I227-I228","v":0},{"$f":"J227-J228","v":0},{"$f":"K227-K228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F232-F233","v":0},{"$f":"G232-G233","v":0},{"$f":"H232-H233","v":0},{"$f":"I232-I233","v":0},{"$f":"J232-J233","v":0},{"$f":"K232-K233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F237:$G237)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F237:$G237)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F237:$G237)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F237:$G237)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F238:$G238)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F238:$G238)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F238:$G238)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F238:$G238)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F237-F238","v":0},{"$f":"G237-G238","v":0},{"$f":"H237-H238","v":0},{"$f":"I237-I238","v":0},{"$f":"J237-J238","v":0},{"$f":"K237-K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",678.31740318227651,1825.6707186494502,{"$f":"AVERAGE($F242:$G242)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":1292.683867895629},{"$f":"AVERAGE($F242:$G242)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":1320.5144438757275},{"$f":"AVERAGE($F242:$G242)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":1348.2606667559721},{"$f":"AVERAGE($F242:$G242)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":1381.9671834248713}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F243:$G243)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F243:$G243)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F243:$G243)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F243:$G243)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F242-F243","v":678.31740318227651},{"$f":"G242-G243","v":1825.6707186494502},{"$f":"H242-H243","v":1292.683867895629},{"$f":"I242-I243","v":1320.5144438757275},{"$f":"J242-J243","v":1348.2606667559721},{"$f":"K242-K243","v":1381.9671834248713},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F247:$G247)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F247:$G247)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F247:$G247)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F247:$G247)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F248:$G248)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F248:$G248)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F248:$G248)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F248:$G248)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F247-F248","v":0},{"$f":"G247-G248","v":0},{"$f":"H247-H248","v":0},{"$f":"I247-I248","v":0},{"$f":"J247-J248","v":0},{"$f":"K247-K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F252-F253","v":0},{"$f":"G252-G253","v":0},{"$f":"H252-H253","v":0},{"$f":"I252-I253","v":0},{"$f":"J252-J253","v":0},{"$f":"K252-K253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F261:$G261)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F261:$G261)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F261:$G261)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F261:$G261)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F262:$G262)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F262:$G262)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F262:$G262)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F262:$G262)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F261-F262","v":0},{"$f":"G261-G262","v":0},{"$f":"H261-H262","v":0},{"$f":"I261-I262","v":0},{"$f":"J261-J262","v":0},{"$f":"K261-K262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",130.75474723506619,0,{"$f":"AVERAGE($F266:$G266)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":67.502138260102925},{"$f":"AVERAGE($F266:$G266)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":68.95541189824705},{"$f":"AVERAGE($F266:$G266)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":70.404280735843713},{"$f":"AVERAGE($F266:$G266)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":72.164387754239797}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F267:$G267)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F267:$G267)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F267:$G267)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F267:$G267)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F266-F267","v":130.75474723506619},{"$f":"G266-G267","v":0},{"$f":"H266-H267","v":67.502138260102925},{"$f":"I266-I267","v":68.95541189824705},{"$f":"J266-J267","v":70.404280735843713},{"$f":"K266-K267","v":72.164387754239797},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F271:$G271)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F271:$G271)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F271:$G271)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F271:$G271)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F272:$G272)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F272:$G272)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F272:$G272)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F272:$G272)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F271-F272","v":0},{"$f":"G271-G272","v":0},{"$f":"H271-H272","v":0},{"$f":"I271-I272","v":0},{"$f":"J271-J272","v":0},{"$f":"K271-K272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F276:$G276)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F276:$G276)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F276:$G276)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F276:$G276)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F277:$G277)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F277:$G277)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F277:$G277)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F277:$G277)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F276-F277","v":0},{"$f":"G276-G277","v":0},{"$f":"H276-H277","v":0},{"$f":"I276-I277","v":0},{"$f":"J276-J277","v":0},{"$f":"K276-K277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F281:$G281)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F281:$G281)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F281:$G281)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F281:$G281)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F282:$G282)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F282:$G282)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F282:$G282)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F282:$G282)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F281-F282","v":0},{"$f":"G281-G282","v":0},{"$f":"H281-H282","v":0},{"$f":"I281-I282","v":0},{"$f":"J281-J282","v":0},{"$f":"K281-K282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F286:$G286)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F286:$G286)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F286:$G286)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F286:$G286)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F287:$G287)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F287:$G287)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F287:$G287)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F287:$G287)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F286-F287","v":0},{"$f":"G286-G287","v":0},{"$f":"H286-H287","v":0},{"$f":"I286-I287","v":0},{"$f":"J286-J287","v":0},{"$f":"K286-K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F291:$G291)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F291:$G291)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F291:$G291)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F291:$G291)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F292:$G292)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F292:$G292)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F292:$G292)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F292:$G292)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F291-F292","v":0},{"$f":"G291-G292","v":0},{"$f":"H291-H292","v":0},{"$f":"I291-I292","v":0},{"$f":"J291-J292","v":0},{"$f":"K291-K292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F296:$G296)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F296:$G296)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F296:$G296)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F296:$G296)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F297:$G297)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F297:$G297)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F297:$G297)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F297:$G297)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F296-F297","v":0},{"$f":"G296-G297","v":0},{"$f":"H296-H297","v":0},{"$f":"I296-I297","v":0},{"$f":"J296-J297","v":0},{"$f":"K296-K297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F301:$G301)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F301:$G301)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F301:$G301)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F301:$G301)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F302:$G302)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F302:$G302)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F302:$G302)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F302:$G302)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F301-F302","v":0},{"$f":"G301-G302","v":0},{"$f":"H301-H302","v":0},{"$f":"I301-I302","v":0},{"$f":"J301-J302","v":0},{"$f":"K301-K302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F306:$G306)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F306:$G306)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F306:$G306)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F306:$G306)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F307:$G307)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F307:$G307)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F307:$G307)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F307:$G307)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F306-F307","v":0},{"$f":"G306-G307","v":0},{"$f":"H306-H307","v":0},{"$f":"I306-I307","v":0},{"$f":"J306-J307","v":0},{"$f":"K306-K307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F311-F312","v":0},{"$f":"G311-G312","v":0},{"$f":"H311-H312","v":0},{"$f":"I311-I312","v":0},{"$f":"J311-J312","v":0},{"$f":"K311-K312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F316:$G316)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F316:$G316)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F316:$G316)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F316:$G316)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F317:$G317)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F317:$G317)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F317:$G317)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F317:$G317)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F316-F317","v":0},{"$f":"G316-G317","v":0},{"$f":"H316-H317","v":0},{"$f":"I316-I317","v":0},{"$f":"J316-J317","v":0},{"$f":"K316-K317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",57.943752990822929,155.95385385619423,{"$f":"AVERAGE($F321:$G321)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":110.42463953477261},{"$f":"AVERAGE($F321:$G321)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":112.80200448607376},{"$f":"AVERAGE($F321:$G321)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":115.17216376174429},{"$f":"AVERAGE($F321:$G321)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":118.05146785578788}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F322:$G322)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F322:$G322)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F322:$G322)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F322:$G322)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F321-F322","v":57.943752990822929},{"$f":"G321-G322","v":155.95385385619423},{"$f":"H321-H322","v":110.42463953477261},{"$f":"I321-I322","v":112.80200448607376},{"$f":"J321-J322","v":115.17216376174429},{"$f":"K321-K322","v":118.05146785578788},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F326:$G326)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F326:$G326)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F326:$G326)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F326:$G326)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F327:$G327)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F327:$G327)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F327:$G327)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F327:$G327)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F326-F327","v":0},{"$f":"G326-G327","v":0},{"$f":"H326-H327","v":0},{"$f":"I326-I327","v":0},{"$f":"J326-J327","v":0},{"$f":"K326-K327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F331-F332","v":0},{"$f":"G331-G332","v":0},{"$f":"H331-H332","v":0},{"$f":"I331-I332","v":0},{"$f":"J331-J332","v":0},{"$f":"K331-K332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F340-F341","v":0},{"$f":"G340-G341","v":0},{"$f":"H340-H341","v":0},{"$f":"I340-I341","v":0},{"$f":"J340-J341","v":0},{"$f":"K340-K341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F345-F346","v":0},{"$f":"G345-G346","v":0},{"$f":"H345-H346","v":0},{"$f":"I345-I346","v":0},{"$f":"J345-J346","v":0},{"$f":"K345-K346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F350-F351","v":0},{"$f":"G350-G351","v":0},{"$f":"H350-H351","v":0},{"$f":"I350-I351","v":0},{"$f":"J350-J351","v":0},{"$f":"K350-K351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F355-F356","v":0},{"$f":"G355-G356","v":0},{"$f":"H355-H356","v":0},{"$f":"I355-I356","v":0},{"$f":"J355-J356","v":0},{"$f":"K355-K356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F360-F361","v":0},{"$f":"G360-G361","v":0},{"$f":"H360-H361","v":0},{"$f":"I360-I361","v":0},{"$f":"J360-J361","v":0},{"$f":"K360-K361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F365-F366","v":0},{"$f":"G365-G366","v":0},{"$f":"H365-H366","v":0},{"$f":"I365-I366","v":0},{"$f":"J365-J366","v":0},{"$f":"K365-K366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F370-F371","v":0},{"$f":"G370-G371","v":0},{"$f":"H370-H371","v":0},{"$f":"I370-I371","v":0},{"$f":"J370-J371","v":0},{"$f":"K370-K371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F375-F376","v":0},{"$f":"G375-G376","v":0},{"$f":"H375-H376","v":0},{"$f":"I375-I376","v":0},{"$f":"J375-J376","v":0},{"$f":"K375-K376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F380-F381","v":0},{"$f":"G380-G381","v":0},{"$f":"H380-H381","v":0},{"$f":"I380-I381","v":0},{"$f":"J380-J381","v":0},{"$f":"K380-K381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F385-F386","v":0},{"$f":"G385-G386","v":0},{"$f":"H385-H386","v":0},{"$f":"I385-I386","v":0},{"$f":"J385-J386","v":0},{"$f":"K385-K386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F390-F391","v":0},{"$f":"G390-G391","v":0},{"$f":"H390-H391","v":0},{"$f":"I390-I391","v":0},{"$f":"J390-J391","v":0},{"$f":"K390-K391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F395-F396","v":0},{"$f":"G395-G396","v":0},{"$f":"H395-H396","v":0},{"$f":"I395-I396","v":0},{"$f":"J395-J396","v":0},{"$f":"K395-K396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F400-F401","v":0},{"$f":"G400-G401","v":0},{"$f":"H400-H401","v":0},{"$f":"I400-I401","v":0},{"$f":"J400-J401","v":0},{"$f":"K400-K401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F405-F406","v":0},{"$f":"G405-G406","v":0},{"$f":"H405-H406","v":0},{"$f":"I405-I406","v":0},{"$f":"J405-J406","v":0},{"$f":"K405-K406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F410-F411","v":0},{"$f":"G410-G411","v":0},{"$f":"H410-H411","v":0},{"$f":"I410-I411","v":0},{"$f":"J410-J411","v":0},{"$f":"K410-K411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F419-F420","v":0},{"$f":"G419-G420","v":0},{"$f":"H419-H420","v":0},{"$f":"I419-I420","v":0},{"$f":"J419-J420","v":0},{"$f":"K419-K420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F424-F425","v":0},{"$f":"G424-G425","v":0},{"$f":"H424-H425","v":0},{"$f":"I424-I425","v":0},{"$f":"J424-J425","v":0},{"$f":"K424-K425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F429-F430","v":0},{"$f":"G429-G430","v":0},{"$f":"H429-H430","v":0},{"$f":"I429-I430","v":0},{"$f":"J429-J430","v":0},{"$f":"K429-K430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F434-F435","v":0},{"$f":"G434-G435","v":0},{"$f":"H434-H435","v":0},{"$f":"I434-I435","v":0},{"$f":"J434-J435","v":0},{"$f":"K434-K435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F439-F440","v":0},{"$f":"G439-G440","v":0},{"$f":"H439-H440","v":0},{"$f":"I439-I440","v":0},{"$f":"J439-J440","v":0},{"$f":"K439-K440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F444-F445","v":0},{"$f":"G444-G445","v":0},{"$f":"H444-H445","v":0},{"$f":"I444-I445","v":0},{"$f":"J444-J445","v":0},{"$f":"K444-K445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F449-F450","v":0},{"$f":"G449-G450","v":0},{"$f":"H449-H450","v":0},{"$f":"I449-I450","v":0},{"$f":"J449-J450","v":0},{"$f":"K449-K450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F454-F455","v":0},{"$f":"G454-G455","v":0},{"$f":"H454-H455","v":0},{"$f":"I454-I455","v":0},{"$f":"J454-J455","v":0},{"$f":"K454-K455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F459-F460","v":0},{"$f":"G459-G460","v":0},{"$f":"H459-H460","v":0},{"$f":"I459-I460","v":0},{"$f":"J459-J460","v":0},{"$f":"K459-K460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F464-F465","v":0},{"$f":"G464-G465","v":0},{"$f":"H464-H465","v":0},{"$f":"I464-I465","v":0},{"$f":"J464-J465","v":0},{"$f":"K464-K465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F469-F470","v":0},{"$f":"G469-G470","v":0},{"$f":"H469-H470","v":0},{"$f":"I469-I470","v":0},{"$f":"J469-J470","v":0},{"$f":"K469-K470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F474-F475","v":0},{"$f":"G474-G475","v":0},{"$f":"H474-H475","v":0},{"$f":"I474-I475","v":0},{"$f":"J474-J475","v":0},{"$f":"K474-K475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F479-F480","v":0},{"$f":"G479-G480","v":0},{"$f":"H479-H480","v":0},{"$f":"I479-I480","v":0},{"$f":"J479-J480","v":0},{"$f":"K479-K480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F484-F485","v":0},{"$f":"G484-G485","v":0},{"$f":"H484-H485","v":0},{"$f":"I484-I485","v":0},{"$f":"J484-J485","v":0},{"$f":"K484-K485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F489-F490","v":0},{"$f":"G489-G490","v":0},{"$f":"H489-H490","v":0},{"$f":"I489-I490","v":0},{"$f":"J489-J490","v":0},{"$f":"K489-K490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Logan"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F509+F514+F519+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F588+F593+F598+F603+F608+F613+F618+F623+F628+F633+F638+F643+F648+F658+F667+F672+F677+F682+F687+F692+F702+F707+F697+F717+F712+F722+F727+F732+F737+F746+F751+F756+F761+F766+F771+F776+F781+F786+F791+F796+F801+F806+F811+F816+F825+F830+F835+F840+F845+F850+F855+F860+F865+F870+F875+F880+F885+F890+F895+F904+F909+F914+F919+F924+F929+F934+F939+F944+F949+F954+F959+F964+F969+F974","v":7600.7536099130821},12221.540896481732,10233.259538926322,10453.574431217647,10673.221559962787,10940.052098961853,{"$f":"L509+L514+L519+L524+L529+L534+L539+L544+L549+L554+L559+L564+L569+L574+L579+L588+L593+L598+L603+L608+L613+L618+L623+L628+L633+L638+L643+L648+L658+L667+L672+L677+L682+L687+L692+L702+L707+L697+L717+L712+L722+L727+L732+L737+L746+L751+L756+L761+L766+L771+L776+L781+L786+L791+L796+L801+L806+L811+L816+L825+L830+L835+L840+L845+L850+L855+L860+L865+L870+L875+L880+L885+L890+L895+L904+L909+L914+L919+L924+L929+L934+L939+L944+L949+L954+L959+L964+L969+L974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",3384.6531079961446,5959.0129039964741,4823.6675786911883,4927.5177545814795,5031.053165722994,5156.8294948660678,{"$f":"L510+L515+L520+L525+L530+L535+L540+L545+L550+L555+L560+L565+L570+L575+L580+L589+L594+L599+L604+L609+L614+L619+L624+L629+L634+L639+L644+L649+L659+L668+L673+L678+L683+L688+L693+L703+L708+L698+L718+L713+L723+L728+L733+L738+L747+L752+L757+L762+L767+L772+L777+L782+L787+L792+L797+L802+L807+L812+L817+L826+L831+L836+L841+L846+L851+L856+L861+L866+L871+L876+L881+L886+L891+L896+L905+L910+L915+L920+L925+L930+L935+L940+L945+L950+L955+L960+L965+L970+L975","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F502-F503","v":4216.100501916937},6262.5279924852584,5409.5919602351341,5526.0566766361671,5642.1683942397931,5783.2226040957848,{"$f":"L502+L503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",0,226.25670232800317,{"$f":"AVERAGE($F509:$G509)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":116.80502257683163},{"$f":"AVERAGE($F509:$G509)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":119.31975269485621},{"$f":"AVERAGE($F509:$G509)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":121.82686079022113},{"$f":"AVERAGE($F509:$G509)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":124.87253230997665}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,93.81375462380619,{"$f":"AVERAGE($F510:$G510)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":48.431350824539948},{"$f":"AVERAGE($F510:$G510)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":49.474043800306234},{"$f":"AVERAGE($F510:$G510)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":50.513576425213635},{"$f":"AVERAGE($F510:$G510)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":51.776415835843977}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F509-F510","v":0},{"$f":"G509-G510","v":132.44294770419697},{"$f":"H509-H510","v":68.373671752291685},{"$f":"I509-I510","v":69.845708894549972},{"$f":"J509-J510","v":71.31328436500749},{"$f":"K509-K510","v":73.096116474132671},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",444.23572042449399,198.66442155629545,{"$f":"AVERAGE($F514:$G514)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":331.89719829758252},{"$f":"AVERAGE($F514:$G514)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":339.04271192562794},{"$f":"AVERAGE($F514:$G514)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":346.16656785514044},{"$f":"AVERAGE($F514:$G514)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":354.82073205151897}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",242.81207079102779,115.88757924117235,{"$f":"AVERAGE($F515:$G515)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":185.17869432912329},{"$f":"AVERAGE($F515:$G515)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":189.16546158940616},{"$f":"AVERAGE($F515:$G515)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":193.14014515522859},{"$f":"AVERAGE($F515:$G515)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":197.96864878410929}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F514-F515","v":201.4236496334662},{"$f":"G514-G515","v":82.776842315123105},{"$f":"H514-H515","v":146.71850396845923},{"$f":"I514-I515","v":149.87725033622178},{"$f":"J514-J515","v":153.02642269991185},{"$f":"K514-K515","v":156.85208326740968},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F519:$G519)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F519:$G519)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F519:$G519)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F519:$G519)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F520:$G520)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F520:$G520)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F520:$G520)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F520:$G520)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F519-F520","v":0},{"$f":"G519-G520","v":0},{"$f":"H519-H520","v":0},{"$f":"I519-I520","v":0},{"$f":"J519-J520","v":0},{"$f":"K519-K520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F524:$G524)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F524:$G524)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F524:$G524)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F524:$G524)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F525:$G525)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F525:$G525)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F525:$G525)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F525:$G525)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F524-F525","v":0},{"$f":"G524-G525","v":0},{"$f":"H524-H525","v":0},{"$f":"I524-I525","v":0},{"$f":"J524-J525","v":0},{"$f":"K524-K525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",568.40098389717866,562.88252774283717,{"$f":"AVERAGE($F529:$G529)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":584.02511288415815},{"$f":"AVERAGE($F529:$G529)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":596.59876347428099},{"$f":"AVERAGE($F529:$G529)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":609.13430395110561},{"$f":"AVERAGE($F529:$G529)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":624.36266154988323}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",486.54388427444582,481.02542812010427,{"$f":"AVERAGE($F530:$G530)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":499.50765752368642},{"$f":"AVERAGE($F530:$G530)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":510.26170664629558},{"$f":"AVERAGE($F530:$G530)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":520.98316077769357},{"$f":"AVERAGE($F530:$G530)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":534.00773979713586}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F529-F530","v":81.857099622732846},{"$f":"G529-G530","v":81.857099622732903},{"$f":"H529-H530","v":84.517455360471729},{"$f":"I529-I530","v":86.337056827985407},{"$f":"J529-J530","v":88.151143173412038},{"$f":"K529-K530","v":90.354921752747373},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F534:$G534)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F534:$G534)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F534:$G534)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F534:$G534)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F535:$G535)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F535:$G535)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F535:$G535)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F535:$G535)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F534-F535","v":0},{"$f":"G534-G535","v":0},{"$f":"H534-H535","v":0},{"$f":"I534-I535","v":0},{"$f":"J534-J535","v":0},{"$f":"K534-K535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F539:$G539)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F539:$G539)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F539:$G539)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F539:$G539)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F540:$G540)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F540:$G540)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F540:$G540)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F540:$G540)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F539-F540","v":0},{"$f":"G539-G540","v":0},{"$f":"H539-H540","v":0},{"$f":"I539-I540","v":0},{"$f":"J539-J540","v":0},{"$f":"K539-K540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F544:$G544)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F544:$G544)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F544:$G544)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F544:$G544)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F545:$G545)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F545:$G545)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F545:$G545)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F545:$G545)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F544-F545","v":0},{"$f":"G544-G545","v":0},{"$f":"H544-H545","v":0},{"$f":"I544-I545","v":0},{"$f":"J544-J545","v":0},{"$f":"K544-K545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F549:$G549)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F549:$G549)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F549:$G549)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F549:$G549)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F550:$G550)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F550:$G550)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F550:$G550)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F550:$G550)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F549-F550","v":0},{"$f":"G549-G550","v":0},{"$f":"H549-H550","v":0},{"$f":"I549-I550","v":0},{"$f":"J549-J550","v":0},{"$f":"K549-K550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F554:$G554)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F554:$G554)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F554:$G554)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F554:$G554)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F555:$G555)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F555:$G555)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F555:$G555)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F555:$G555)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F554-F555","v":0},{"$f":"G554-G555","v":0},{"$f":"H554-H555","v":0},{"$f":"I554-I555","v":0},{"$f":"J554-J555","v":0},{"$f":"K554-K555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F559-F560","v":0},{"$f":"G559-G560","v":0},{"$f":"H559-H560","v":0},{"$f":"I559-I560","v":0},{"$f":"J559-J560","v":0},{"$f":"K559-K560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F564:$G564)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F564:$G564)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F564:$G564)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F564:$G564)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F565:$G565)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F565:$G565)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F565:$G565)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F565:$G565)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F564-F565","v":0},{"$f":"G564-G565","v":0},{"$f":"H564-H565","v":0},{"$f":"I564-I565","v":0},{"$f":"J564-J565","v":0},{"$f":"K564-K565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",2651.6181821611103,2255.2090817409094,{"$f":"AVERAGE($F569:$G569)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":2533.1495749894175},{"$f":"AVERAGE($F569:$G569)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":2587.6865066140563},{"$f":"AVERAGE($F569:$G569)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":2642.0581394952428},{"$f":"AVERAGE($F569:$G569)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":2708.1095929826233}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",1090.8148331748446,1008.0379908597214,{"$f":"AVERAGE($F570:$G570)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":1083.5327704078445},{"$f":"AVERAGE($F570:$G570)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":1106.8604701205766},{"$f":"AVERAGE($F570:$G570)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":1130.1174647287992},{"$f":"AVERAGE($F570:$G570)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":1158.370401347019}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F569-F570","v":1560.8033489862657},{"$f":"G569-G570","v":1247.1710908811879},{"$f":"H569-H570","v":1449.616804581573},{"$f":"I569-I570","v":1480.8260364934797},{"$f":"J569-J570","v":1511.9406747664436},{"$f":"K569-K570","v":1549.7391916356044},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F574:$G574)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F574:$G574)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F574:$G574)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F574:$G574)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F575:$G575)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F575:$G575)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F575:$G575)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F575:$G575)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F574-F575","v":0},{"$f":"G574-G575","v":0},{"$f":"H574-H575","v":0},{"$f":"I574-I575","v":0},{"$f":"J574-J575","v":0},{"$f":"K574-K575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F579-F580","v":0},{"$f":"G579-G580","v":0},{"$f":"H579-H580","v":0},{"$f":"I579-I580","v":0},{"$f":"J579-J580","v":0},{"$f":"K579-K580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F588-F589","v":0},{"$f":"G588-G589","v":0},{"$f":"H588-H589","v":0},{"$f":"I588-I589","v":0},{"$f":"J588-J589","v":0},{"$f":"K588-K589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F593-F594","v":0},{"$f":"G593-G594","v":0},{"$f":"H593-H594","v":0},{"$f":"I593-I594","v":0},{"$f":"J593-J594","v":0},{"$f":"K593-K594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F598-F599","v":0},{"$f":"G598-G599","v":0},{"$f":"H598-H599","v":0},{"$f":"I598-I599","v":0},{"$f":"J598-J599","v":0},{"$f":"K598-K599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F603-F604","v":0},{"$f":"G603-G604","v":0},{"$f":"H603-H604","v":0},{"$f":"I603-I604","v":0},{"$f":"J603-J604","v":0},{"$f":"K603-K604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F608-F609","v":0},{"$f":"G608-G609","v":0},{"$f":"H608-H609","v":0},{"$f":"I608-I609","v":0},{"$f":"J608-J609","v":0},{"$f":"K608-K609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F613-F614","v":0},{"$f":"G613-G614","v":0},{"$f":"H613-H614","v":0},{"$f":"I613-I614","v":0},{"$f":"J613-J614","v":0},{"$f":"K613-K614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F618-F619","v":0},{"$f":"G618-G619","v":0},{"$f":"H618-H619","v":0},{"$f":"I618-I619","v":0},{"$f":"J618-J619","v":0},{"$f":"K618-K619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F623-F624","v":0},{"$f":"G623-G624","v":0},{"$f":"H623-H624","v":0},{"$f":"I623-I624","v":0},{"$f":"J623-J624","v":0},{"$f":"K623-K624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F628-F629","v":0},{"$f":"G628-G629","v":0},{"$f":"H628-H629","v":0},{"$f":"I628-I629","v":0},{"$f":"J628-J629","v":0},{"$f":"K628-K629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F633-F634","v":0},{"$f":"G633-G634","v":0},{"$f":"H633-H634","v":0},{"$f":"I633-I634","v":0},{"$f":"J633-J634","v":0},{"$f":"K633-K634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F638-F639","v":0},{"$f":"G638-G639","v":0},{"$f":"H638-H639","v":0},{"$f":"I638-I639","v":0},{"$f":"J638-J639","v":0},{"$f":"K638-K639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F643-F644","v":0},{"$f":"G643-G644","v":0},{"$f":"H643-H644","v":0},{"$f":"I643-I644","v":0},{"$f":"J643-J644","v":0},{"$f":"K643-K644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F648-F649","v":0},{"$f":"G648-G649","v":0},{"$f":"H648-H649","v":0},{"$f":"I648-I649","v":0},{"$f":"J648-J649","v":0},{"$f":"K648-K649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F653-F654","v":0},{"$f":"G653-G654","v":0},{"$f":"H653-H654","v":0},{"$f":"I653-I654","v":0},{"$f":"J653-J654","v":0},{"$f":"K653-K654","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F658-F659","v":0},{"$f":"G658-G659","v":0},{"$f":"H658-H659","v":0},{"$f":"I658-I659","v":0},{"$f":"J658-J659","v":0},{"$f":"K658-K659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F667:$G667)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F667:$G667)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F667:$G667)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F667:$G667)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F668:$G668)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F668:$G668)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F668:$G668)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F668:$G668)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F667-F668","v":0},{"$f":"G667-G668","v":0},{"$f":"H667-H668","v":0},{"$f":"I667-I668","v":0},{"$f":"J667-J668","v":0},{"$f":"K667-K668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",1391.520107738377,2697.8628447344922,{"$f":"AVERAGE($F672:$G672)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":2111.1439492141185},{"$f":"AVERAGE($F672:$G672)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":2156.5953960393781},{"$f":"AVERAGE($F672:$G672)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":2201.9090817764263},{"$f":"AVERAGE($F672:$G672)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":2256.9568088208366}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",724.00765130922423,1660.0895726297938,{"$f":"AVERAGE($F673:$G673)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":1230.790191858518},{"$f":"AVERAGE($F673:$G673)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":1257.288240453988},{"$f":"AVERAGE($F673:$G673)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":1283.7059747742269},{"$f":"AVERAGE($F673:$G673)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":1315.7986241435824}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F672-F673","v":667.51245642915273},{"$f":"G672-G673","v":1037.7732721046984},{"$f":"H672-H673","v":880.35375735560046},{"$f":"I672-I673","v":899.30715558539009},{"$f":"J672-J673","v":918.20310700219943},{"$f":"K672-K673","v":941.15818467725421},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",0,628.40039843525699,{"$f":"AVERAGE($F677:$G677)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":324.41170569220139},{"$f":"AVERAGE($F677:$G677)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":331.39606192061001},{"$f":"AVERAGE($F677:$G677)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":338.35924891059642},{"$f":"AVERAGE($F677:$G677)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":346.81823013336128}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,152.10244775403871,{"$f":"AVERAGE($F678:$G678)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":78.522888653022477},{"$f":"AVERAGE($F678:$G678)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":80.213431308584731},{"$f":"AVERAGE($F678:$G678)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":81.898850012938283},{"$f":"AVERAGE($F678:$G678)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":83.946321263261737}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F677-F678","v":0},{"$f":"G677-G678","v":476.29795068121825},{"$f":"H677-H678","v":245.88881703917892},{"$f":"I677-I678","v":251.18263061202526},{"$f":"J677-J678","v":256.46039889765814},{"$f":"K677-K678","v":262.87190887009956},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F682:$G682)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F682:$G682)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F682:$G682)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F682:$G682)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F683:$G683)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F683:$G683)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F683:$G683)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F683:$G683)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F682-F683","v":0},{"$f":"G682-G683","v":0},{"$f":"H682-H683","v":0},{"$f":"I682-I683","v":0},{"$f":"J682-J683","v":0},{"$f":"K682-K683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F687:$G687)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F687:$G687)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F687:$G687)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F687:$G687)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F688:$G688)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F688:$G688)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F688:$G688)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F688:$G688)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F687-F688","v":0},{"$f":"G687-G688","v":0},{"$f":"H687-H688","v":0},{"$f":"I687-I688","v":0},{"$f":"J687-J688","v":0},{"$f":"K687-K688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F692:$G692)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F692:$G692)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F692:$G692)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F692:$G692)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F693:$G693)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F693:$G693)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F693:$G693)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F693:$G693)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F692-F693","v":0},{"$f":"G692-G693","v":0},{"$f":"H692-H693","v":0},{"$f":"I692-I693","v":0},{"$f":"J692-J693","v":0},{"$f":"K692-K693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F697:$G697)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F697:$G697)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F697:$G697)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F697:$G697)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F698:$G698)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F698:$G698)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F698:$G698)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F698:$G698)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F697-F698","v":0},{"$f":"G697-G698","v":0},{"$f":"H697-H698","v":0},{"$f":"I697-I698","v":0},{"$f":"J697-J698","v":0},{"$f":"K697-K698","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F702:$G702)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F702:$G702)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F702:$G702)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F702:$G702)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F703:$G703)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F703:$G703)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F703:$G703)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F703:$G703)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F702-F703","v":0},{"$f":"G702-G703","v":0},{"$f":"H702-H703","v":0},{"$f":"I702-I703","v":0},{"$f":"J702-J703","v":0},{"$f":"K702-K703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F707:$G707)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F707:$G707)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F707:$G707)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F707:$G707)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F708:$G708)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F708:$G708)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F708:$G708)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F708:$G708)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F707-F708","v":0},{"$f":"G707-G708","v":0},{"$f":"H707-H708","v":0},{"$f":"I707-I708","v":0},{"$f":"J707-J708","v":0},{"$f":"K707-K708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F712:$G712)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F712:$G712)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F712:$G712)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F712:$G712)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F713:$G713)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F713:$G713)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F713:$G713)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F713:$G713)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F712-F713","v":0},{"$f":"G712-G713","v":0},{"$f":"H712-H713","v":0},{"$f":"I712-I713","v":0},{"$f":"J712-J713","v":0},{"$f":"K712-K713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F717-F718","v":0},{"$f":"G717-G718","v":0},{"$f":"H717-H718","v":0},{"$f":"I717-I718","v":0},{"$f":"J717-J718","v":0},{"$f":"K717-K718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F722:$G722)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F722:$G722)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F722:$G722)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F722:$G722)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F723:$G723)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F723:$G723)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F723:$G723)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F723:$G723)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F722-F723","v":0},{"$f":"G722-G723","v":0},{"$f":"H722-H723","v":0},{"$f":"I722-I723","v":0},{"$f":"J722-J723","v":0},{"$f":"K722-K723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",2328.4711859032554,5158.4458709726841,{"$f":"AVERAGE($F727:$G727)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":3865.1209306122041},{"$f":"AVERAGE($F727:$G727)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":3948.3342702408509},{"$f":"AVERAGE($F727:$G727)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":4031.2953943511452},{"$f":"AVERAGE($F727:$G727)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":4132.0777792099234}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",754.42814086003193,2213.7424824544946,{"$f":"AVERAGE($F728:$G728)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":1532.3180842861243},{"$f":"AVERAGE($F728:$G728)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":1565.3078166789533},{"$f":"AVERAGE($F728:$G728)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":1598.1975588239097},{"$f":"AVERAGE($F728:$G728)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":1638.1524977945073}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F727-F728","v":1574.0430450432236},{"$f":"G727-G728","v":2944.7033885181895},{"$f":"H727-H728","v":2332.8028463260798},{"$f":"I727-I728","v":2383.0264535618976},{"$f":"J727-J728","v":2433.0978355272355},{"$f":"K727-K728","v":2493.9252814154161},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F732:$G732)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F732:$G732)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F732:$G732)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F732:$G732)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F733:$G733)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F733:$G733)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F733:$G733)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F733:$G733)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F732-F733","v":0},{"$f":"G732-G733","v":0},{"$f":"H732-H733","v":0},{"$f":"I732-I733","v":0},{"$f":"J732-J733","v":0},{"$f":"K732-K733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F737-F738","v":0},{"$f":"G737-G738","v":0},{"$f":"H737-H738","v":0},{"$f":"I737-I738","v":0},{"$f":"J737-J738","v":0},{"$f":"K737-K738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F746:$G746)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F746:$G746)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F746:$G746)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F746:$G746)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F747:$G747)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F747:$G747)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F747:$G747)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F747:$G747)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F746-F747","v":0},{"$f":"G746-G747","v":0},{"$f":"H746-H747","v":0},{"$f":"I746-I747","v":0},{"$f":"J746-J747","v":0},{"$f":"K746-K747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",80.987942778424056,157.01847244486464,{"$f":"AVERAGE($F751:$G751)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":122.87081185902278},{"$f":"AVERAGE($F751:$G751)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":125.51613416102201},{"$f":"AVERAGE($F751:$G751)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":128.15343862190841},{"$f":"AVERAGE($F751:$G751)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":131.35727458745612}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",42.138011451859612,96.618969835596474,{"$f":"AVERAGE($F752:$G752)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":71.633291589649204},{"$f":"AVERAGE($F752:$G752)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":73.175506058168622},{"$f":"AVERAGE($F752:$G752)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":74.713046150880942},{"$f":"AVERAGE($F752:$G752)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":76.580872304652956}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F751-F752","v":38.849931326564445},{"$f":"G751-G752","v":60.399502609268168},{"$f":"H751-H752","v":51.237520269373576},{"$f":"I751-I752","v":52.340628102853387},{"$f":"J751-J752","v":53.440392471027465},{"$f":"K751-K752","v":54.776402282803161},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",0,36.57356816289856,{"$f":"AVERAGE($F756:$G756)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":18.881104564096383},{"$f":"AVERAGE($F756:$G756)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":19.287601487442913},{"$f":"AVERAGE($F756:$G756)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":19.692866338711966},{"$f":"AVERAGE($F756:$G756)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":20.18518799717976}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,8.8525234142562219,{"$f":"AVERAGE($F757:$G757)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":4.5701152126097746},{"$f":"AVERAGE($F757:$G757)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":4.6685065840975248},{"$f":"AVERAGE($F757:$G757)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":4.7665997362027577},{"$f":"AVERAGE($F757:$G757)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":4.8857647296078266}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F756-F757","v":0},{"$f":"G756-G757","v":27.721044748642338},{"$f":"H756-H757","v":14.310989351486608},{"$f":"I756-I757","v":14.619094903345388},{"$f":"J756-J757","v":14.926266602509209},{"$f":"K756-K757","v":15.299423267571933},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F761:$G761)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F761:$G761)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F761:$G761)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F761:$G761)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F762:$G762)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F762:$G762)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F762:$G762)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F762:$G762)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F761-F762","v":0},{"$f":"G761-G762","v":0},{"$f":"H761-H762","v":0},{"$f":"I761-I762","v":0},{"$f":"J761-J762","v":0},{"$f":"K761-K762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F766:$G766)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F766:$G766)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F766:$G766)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F766:$G766)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F767:$G767)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F767:$G767)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F767:$G767)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F767:$G767)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F766-F767","v":0},{"$f":"G766-G767","v":0},{"$f":"H766-H767","v":0},{"$f":"I766-I767","v":0},{"$f":"J766-J767","v":0},{"$f":"K766-K767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F771:$G771)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F771:$G771)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F771:$G771)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F771:$G771)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F772:$G772)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F772:$G772)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F772:$G772)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F772:$G772)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F771-F772","v":0},{"$f":"G771-G772","v":0},{"$f":"H771-H772","v":0},{"$f":"I771-I772","v":0},{"$f":"J771-J772","v":0},{"$f":"K771-K772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F776:$G776)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F776:$G776)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F776:$G776)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F776:$G776)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F777:$G777)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F777:$G777)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F777:$G777)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F777:$G777)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F776-F777","v":0},{"$f":"G776-G777","v":0},{"$f":"H776-H777","v":0},{"$f":"I776-I777","v":0},{"$f":"J776-J777","v":0},{"$f":"K776-K777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F781:$G781)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F781:$G781)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F781:$G781)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F781:$G781)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F782:$G782)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F782:$G782)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F782:$G782)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F782:$G782)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F781-F782","v":0},{"$f":"G781-G782","v":0},{"$f":"H781-H782","v":0},{"$f":"I781-I782","v":0},{"$f":"J781-J782","v":0},{"$f":"K781-K782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F786:$G786)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F786:$G786)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F786:$G786)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F786:$G786)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F787:$G787)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F787:$G787)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F787:$G787)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F787:$G787)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F786-F787","v":0},{"$f":"G786-G787","v":0},{"$f":"H786-H787","v":0},{"$f":"I786-I787","v":0},{"$f":"J786-J787","v":0},{"$f":"K786-K787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F791:$G791)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F791:$G791)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F791:$G791)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F791:$G791)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F792:$G792)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F792:$G792)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F792:$G792)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F792:$G792)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F791-F792","v":0},{"$f":"G791-G792","v":0},{"$f":"H791-H792","v":0},{"$f":"I791-I792","v":0},{"$f":"J791-J792","v":0},{"$f":"K791-K792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F796-F797","v":0},{"$f":"G796-G797","v":0},{"$f":"H796-H797","v":0},{"$f":"I796-I797","v":0},{"$f":"J796-J797","v":0},{"$f":"K796-K797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F801:$G801)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F801:$G801)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F801:$G801)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F801:$G801)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F802:$G802)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F802:$G802)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F802:$G802)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F802:$G802)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F801-F802","v":0},{"$f":"G801-G802","v":0},{"$f":"H801-H802","v":0},{"$f":"I801-I802","v":0},{"$f":"J801-J802","v":0},{"$f":"K801-K802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",135.51948701024239,300.22700836348957,{"$f":"AVERAGE($F806:$G806)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":224.95412823668912},{"$f":"AVERAGE($F806:$G806)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":229.7972326595204},{"$f":"AVERAGE($F806:$G806)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":234.62565787228885},{"$f":"AVERAGE($F806:$G806)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":240.49129931909607}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",43.908516134710858,128.84215506348912,{"$f":"AVERAGE($F807:$G807)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":89.182534006070725},{"$f":"AVERAGE($F807:$G807)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":91.102571341103115},{"$f":"AVERAGE($F807:$G807)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":93.016789137899522},{"$f":"AVERAGE($F807:$G807)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":95.342208866346994}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F806-F807","v":91.610970875531535},{"$f":"G806-G807","v":171.38485330000046},{"$f":"H806-H807","v":135.7715942306184},{"$f":"I806-I807","v":138.69466131841727},{"$f":"J806-J807","v":141.60886873438932},{"$f":"K806-K807","v":145.14909045274908},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F811:$G811)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F811:$G811)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F811:$G811)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F811:$G811)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F812:$G812)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F812:$G812)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F812:$G812)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F812:$G812)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F811-F812","v":0},{"$f":"G811-G812","v":0},{"$f":"H811-H812","v":0},{"$f":"I811-I812","v":0},{"$f":"J811-J812","v":0},{"$f":"K811-K812","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F816-F817","v":0},{"$f":"G816-G817","v":0},{"$f":"H816-H817","v":0},{"$f":"I816-I817","v":0},{"$f":"J816-J817","v":0},{"$f":"K816-K817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F825-F826","v":0},{"$f":"G825-G826","v":0},{"$f":"H825-H826","v":0},{"$f":"I825-I826","v":0},{"$f":"J825-J826","v":0},{"$f":"K825-K826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F830-F831","v":0},{"$f":"G830-G831","v":0},{"$f":"H830-H831","v":0},{"$f":"I830-I831","v":0},{"$f":"J830-J831","v":0},{"$f":"K830-K831","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F835-F836","v":0},{"$f":"G835-G836","v":0},{"$f":"H835-H836","v":0},{"$f":"I835-I836","v":0},{"$f":"J835-J836","v":0},{"$f":"K835-K836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F840-F841","v":0},{"$f":"G840-G841","v":0},{"$f":"H840-H841","v":0},{"$f":"I840-I841","v":0},{"$f":"J840-J841","v":0},{"$f":"K840-K841","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F845-F846","v":0},{"$f":"G845-G846","v":0},{"$f":"H845-H846","v":0},{"$f":"I845-I846","v":0},{"$f":"J845-J846","v":0},{"$f":"K845-K846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F850-F851","v":0},{"$f":"G850-G851","v":0},{"$f":"H850-H851","v":0},{"$f":"I850-I851","v":0},{"$f":"J850-J851","v":0},{"$f":"K850-K851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F855-F856","v":0},{"$f":"G855-G856","v":0},{"$f":"H855-H856","v":0},{"$f":"I855-I856","v":0},{"$f":"J855-J856","v":0},{"$f":"K855-K856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F860-F861","v":0},{"$f":"G860-G861","v":0},{"$f":"H860-H861","v":0},{"$f":"I860-I861","v":0},{"$f":"J860-J861","v":0},{"$f":"K860-K861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F865-F866","v":0},{"$f":"G865-G866","v":0},{"$f":"H865-H866","v":0},{"$f":"I865-I866","v":0},{"$f":"J865-J866","v":0},{"$f":"K865-K866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F870-F871","v":0},{"$f":"G870-G871","v":0},{"$f":"H870-H871","v":0},{"$f":"I870-I871","v":0},{"$f":"J870-J871","v":0},{"$f":"K870-K871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F875-F876","v":0},{"$f":"G875-G876","v":0},{"$f":"H875-H876","v":0},{"$f":"I875-I876","v":0},{"$f":"J875-J876","v":0},{"$f":"K875-K876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F880-F881","v":0},{"$f":"G880-G881","v":0},{"$f":"H880-H881","v":0},{"$f":"I880-I881","v":0},{"$f":"J880-J881","v":0},{"$f":"K880-K881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F885-F886","v":0},{"$f":"G885-G886","v":0},{"$f":"H885-H886","v":0},{"$f":"I885-I886","v":0},{"$f":"J885-J886","v":0},{"$f":"K885-K886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F890-F891","v":0},{"$f":"G890-G891","v":0},{"$f":"H890-H891","v":0},{"$f":"I890-I891","v":0},{"$f":"J890-J891","v":0},{"$f":"K890-K891","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F895-F896","v":0},{"$f":"G895-G896","v":0},{"$f":"H895-H896","v":0},{"$f":"I895-I896","v":0},{"$f":"J895-J896","v":0},{"$f":"K895-K896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F904-F905","v":0},{"$f":"G904-G905","v":0},{"$f":"H904-H905","v":0},{"$f":"I904-I905","v":0},{"$f":"J904-J905","v":0},{"$f":"K904-K905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F909-F910","v":0},{"$f":"G909-G910","v":0},{"$f":"H909-H910","v":0},{"$f":"I909-I910","v":0},{"$f":"J909-J910","v":0},{"$f":"K909-K910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F914-F915","v":0},{"$f":"G914-G915","v":0},{"$f":"H914-H915","v":0},{"$f":"I914-I915","v":0},{"$f":"J914-J915","v":0},{"$f":"K914-K915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F919-F920","v":0},{"$f":"G919-G920","v":0},{"$f":"H919-H920","v":0},{"$f":"I919-I920","v":0},{"$f":"J919-J920","v":0},{"$f":"K919-K920","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F924-F925","v":0},{"$f":"G924-G925","v":0},{"$f":"H924-H925","v":0},{"$f":"I924-I925","v":0},{"$f":"J924-J925","v":0},{"$f":"K924-K925","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F929-F930","v":0},{"$f":"G929-G930","v":0},{"$f":"H929-H930","v":0},{"$f":"I929-I930","v":0},{"$f":"J929-J930","v":0},{"$f":"K929-K930","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F934-F935","v":0},{"$f":"G934-G935","v":0},{"$f":"H934-H935","v":0},{"$f":"I934-I935","v":0},{"$f":"J934-J935","v":0},{"$f":"K934-K935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F939-F940","v":0},{"$f":"G939-G940","v":0},{"$f":"H939-H940","v":0},{"$f":"I939-I940","v":0},{"$f":"J939-J940","v":0},{"$f":"K939-K940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F944-F945","v":0},{"$f":"G944-G945","v":0},{"$f":"H944-H945","v":0},{"$f":"I944-I945","v":0},{"$f":"J944-J945","v":0},{"$f":"K944-K945","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F949-F950","v":0},{"$f":"G949-G950","v":0},{"$f":"H949-H950","v":0},{"$f":"I949-I950","v":0},{"$f":"J949-J950","v":0},{"$f":"K949-K950","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F954-F955","v":0},{"$f":"G954-G955","v":0},{"$f":"H954-H955","v":0},{"$f":"I954-I955","v":0},{"$f":"J954-J955","v":0},{"$f":"K954-K955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F959-F960","v":0},{"$f":"G959-G960","v":0},{"$f":"H959-H960","v":0},{"$f":"I959-I960","v":0},{"$f":"J959-J960","v":0},{"$f":"K959-K960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F964-F965","v":0},{"$f":"G964-G965","v":0},{"$f":"H964-H965","v":0},{"$f":"I964-I965","v":0},{"$f":"J964-J965","v":0},{"$f":"K964-K965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F969-F970","v":0},{"$f":"G969-G970","v":0},{"$f":"H969-H970","v":0},{"$f":"I969-I970","v":0},{"$f":"J969-J970","v":0},{"$f":"K969-K970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F974-F975","v":0},{"$f":"G974-G975","v":0},{"$f":"H974-H975","v":0},{"$f":"I974-I975","v":0},{"$f":"J974-J975","v":0},{"$f":"K974-K975","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - Redland"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F993+F998+F1003+F1008+F1013+F1018+F1023+F1028+F1033+F1038+F1043+F1048+F1053+F1058+F1063+F1072+F1077+F1082+F1087+F1092+F1097+F1102+F1107+F1112+F1117+F1122+F1127+F1132+F1142+F1151+F1156+F1161+F1166+F1171+F1176+F1186+F1191+F1181+F1201+F1196+F1206+F1211+F1216+F1221+F1230+F1235+F1240+F1245+F1250+F1255+F1260+F1265+F1270+F1275+F1280+F1285+F1290+F1295+F1300+F1309+F1314+F1319+F1324+F1329+F1334+F1339+F1344+F1349+F1354+F1359+F1364+F1369+F1374+F1379+F1388+F1393+F1398+F1403+F1408+F1413+F1418+F1423+F1428+F1433+F1438+F1443+F1448+F1453+F1458","v":2369.0546810736237},875.76144688295619,1675.136326057584,1711.2008349117571,1747.1560340226201,{"$f":"J986*(1+'Business Details'!$J$31)","v":1790.8349348731854},{"$f":"L993+L998+L1003+L1008+L1013+L1018+L1023+L1028+L1033+L1038+L1043+L1048+L1053+L1058+L1063+L1073+L1078+L1083+L1088+L1093+L1098+L1103+L1108+L1113+L1118+L1123+L1128+L1133+L1143+L1152+L1157+L1162+L1167+L1172+L1177+L1187+L1192+L1182+L1202+L1197+L1207+L1212+L1217+L1222+L1231+L1236+L1241+L1246+L1251+L1256+L1261+L1266+L1271+L1276+L1281+L1286+L1291+L1296+L1301+L1310+L1315+L1320+L1325+L1330+L1335+L1340+L1345+L1350+L1355+L1360+L1365+L1370+L1375+L1380+L1389+L1394+L1399+L1404+L1409+L1414+L1419+L1424+L1429+L1434+L1439+L1444+L1449+L1454+L1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",1483.2724720128908,395.26900688184816,969.79703847940903,990.67608774658447,1011.4918536476898,{"$f":"J987*(1+'Business Details'!$J$31)","v":1036.779149988882},{"$f":"L994+L999+L1004+L1009+L1014+L1019+L1024+L1029+L1034+L1039+L1044+L1049+L1054+L1059+L1064+L1074+L1079+L1084+L1089+L1094+L1099+L1104+L1109+L1114+L1119+L1124+L1129+L1134+L1144+L1153+L1158+L1163+L1168+L1173+L1178+L1188+L1193+L1183+L1203+L1198+L1208+L1213+L1218+L1223+L1232+L1237+L1242+L1247+L1252+L1257+L1262+L1267+L1272+L1277+L1282+L1287+L1292+L1297+L1302+L1311+L1316+L1321+L1326+L1331+L1336+L1341+L1346+L1351+L1356+L1361+L1366+L1371+L1376+L1381+L1390+L1395+L1400+L1405+L1410+L1415+L1420+L1425+L1430+L1435+L1440+L1445+L1450+L1455+L1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F986-F987","v":885.78220906073284},480.49244000110804,705.339287578175,720.52474716517258,735.66418037493031,754.05578488430342,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y986-Y987","v":0}]
[null,null,null,null,null,0,0]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",0,3.9278855435049178,{"$f":"AVERAGE($F993:$G993)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":2.0277709118344136},{"$f":"AVERAGE($F993:$G993)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":2.071427395707699},{"$f":"AVERAGE($F993:$G993)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":2.1149515589367374},{"$f":"AVERAGE($F993:$G993)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":2.1678253479101559}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,3.0572163210047449,{"$f":"AVERAGE($F994:$G994)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":1.5782879257186995},{"$f":"AVERAGE($F994:$G994)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":1.6122673565185066},{"$f":"AVERAGE($F994:$G994)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":1.6461437973435},{"$f":"AVERAGE($F994:$G994)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":1.6872973922770873}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F993-F994","v":0},{"$f":"G993-G994","v":0.87066922250017287},{"$f":"H993-H994","v":0.44948298611571413},{"$f":"I993-I994","v":0.45916003918919235},{"$f":"J993-J994","v":0.46880776159323734},{"$f":"K993-K994","v":0.4805279556330686},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",0,50.744613858882076,{"$f":"AVERAGE($F998:$G998)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":26.196906904647872},{"$f":"AVERAGE($F998:$G998)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":26.760907915382411},{"$f":"AVERAGE($F998:$G998)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":27.323199466937588},{"$f":"AVERAGE($F998:$G998)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":28.006279453611025}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,45.188061580948556,{"$f":"AVERAGE($F999:$G999)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":23.328336791164691},{"$f":"AVERAGE($F999:$G999)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":23.830579501606142},{"$f":"AVERAGE($F999:$G999)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":24.331299939223086},{"$f":"AVERAGE($F999:$G999)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":24.93958243770366}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F998-F999","v":0},{"$f":"G998-G999","v":5.5565522779335197},{"$f":"H998-H999","v":2.8685701134831803},{"$f":"I998-I999","v":2.9303284137762695},{"$f":"J998-J999","v":2.9918995277145015},{"$f":"K998-K999","v":3.0666970159073657},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1003:$G1003)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1003:$G1003)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1003:$G1003)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1003:$G1003)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1004:$G1004)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1004:$G1004)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1004:$G1004)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1004:$G1004)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1003-F1004","v":0},{"$f":"G1003-G1004","v":0},{"$f":"H1003-H1004","v":0},{"$f":"I1003-I1004","v":0},{"$f":"J1003-J1004","v":0},{"$f":"K1003-K1004","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",0,16.501707416990367,{"$f":"AVERAGE($F1008:$G1008)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":8.5190064540212767},{"$f":"AVERAGE($F1008:$G1008)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":8.702414681107415},{"$f":"AVERAGE($F1008:$G1008)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":8.8852670069249449},{"$f":"AVERAGE($F1008:$G1008)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":9.1073986820980686}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,15.642260620959076,{"$f":"AVERAGE($F1009:$G1009)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":8.0753170455701238},{"$f":"AVERAGE($F1009:$G1009)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":8.2491729512417713},{"$f":"AVERAGE($F1009:$G1009)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":8.4225019082587522},{"$f":"AVERAGE($F1009:$G1009)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":8.6330644559652203}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1008-F1009","v":0},{"$f":"G1008-G1009","v":0.85944679603129082},{"$f":"H1008-H1009","v":0.4436894084511529},{"$f":"I1008-I1009","v":0.45324172986564371},{"$f":"J1008-J1009","v":0.46276509866619264},{"$f":"K1008-K1009","v":0.47433422613284826},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1013:$G1013)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1013:$G1013)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1013:$G1013)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1013:$G1013)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1014:$G1014)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1014:$G1014)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1014:$G1014)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1014:$G1014)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1013-F1014","v":0},{"$f":"G1013-G1014","v":0},{"$f":"H1013-H1014","v":0},{"$f":"I1013-I1014","v":0},{"$f":"J1013-J1014","v":0},{"$f":"K1013-K1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1018:$G1018)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1018:$G1018)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1018:$G1018)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1018:$G1018)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1019:$G1019)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1019:$G1019)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1019:$G1019)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1019:$G1019)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1018-F1019","v":0},{"$f":"G1018-G1019","v":0},{"$f":"H1018-H1019","v":0},{"$f":"I1018-I1019","v":0},{"$f":"J1018-J1019","v":0},{"$f":"K1018-K1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1023:$G1023)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1023:$G1023)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1023:$G1023)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1023:$G1023)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1024:$G1024)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1024:$G1024)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1024:$G1024)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1024:$G1024)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1023-F1024","v":0},{"$f":"G1023-G1024","v":0},{"$f":"H1023-H1024","v":0},{"$f":"I1023-I1024","v":0},{"$f":"J1023-J1024","v":0},{"$f":"K1023-K1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",1.6483120273151279,29.454648977759735,{"$f":"AVERAGE($F1028:$G1028)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":16.056903618869899},{"$f":"AVERAGE($F1028:$G1028)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":16.4025974789608},{"$f":"AVERAGE($F1028:$G1028)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":16.747243558052848},{"$f":"AVERAGE($F1028:$G1028)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":17.165924647004168}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0.26210049576867772,1.6189015303621934,{"$f":"AVERAGE($F1029:$G1029)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0.97106729599006214},{"$f":"AVERAGE($F1029:$G1029)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0.99197369300949356},{"$f":"AVERAGE($F1029:$G1029)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":1.01281672377317},{"$f":"AVERAGE($F1029:$G1029)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":1.0381371418674992}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1028-F1029","v":1.3862115315464503},{"$f":"G1028-G1029","v":27.835747447397541},{"$f":"H1028-H1029","v":15.085836322879837},{"$f":"I1028-I1029","v":15.410623785951307},{"$f":"J1028-J1029","v":15.734426834279677},{"$f":"K1028-K1029","v":16.12778750513667},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1033:$G1033)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1033:$G1033)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1033:$G1033)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1033:$G1033)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1034:$G1034)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1034:$G1034)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1034:$G1034)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1034:$G1034)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1033-F1034","v":0},{"$f":"G1033-G1034","v":0},{"$f":"H1033-H1034","v":0},{"$f":"I1033-I1034","v":0},{"$f":"J1033-J1034","v":0},{"$f":"K1033-K1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1038:$G1038)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1038:$G1038)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1038:$G1038)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1038:$G1038)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1039:$G1039)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1039:$G1039)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1039:$G1039)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1039:$G1039)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1038-F1039","v":0},{"$f":"G1038-G1039","v":0},{"$f":"H1038-H1039","v":0},{"$f":"I1038-I1039","v":0},{"$f":"J1038-J1039","v":0},{"$f":"K1038-K1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1043-F1044","v":0},{"$f":"G1043-G1044","v":0},{"$f":"H1043-H1044","v":0},{"$f":"I1043-I1044","v":0},{"$f":"J1043-J1044","v":0},{"$f":"K1043-K1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1048:$G1048)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1048:$G1048)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1048:$G1048)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1048:$G1048)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1049:$G1049)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1049:$G1049)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1049:$G1049)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1049:$G1049)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1048-F1049","v":0},{"$f":"G1048-G1049","v":0},{"$f":"H1048-H1049","v":0},{"$f":"I1048-I1049","v":0},{"$f":"J1048-J1049","v":0},{"$f":"K1048-K1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",120.38302315080043,0,{"$f":"AVERAGE($F1053:$G1053)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":62.147735701600716},{"$f":"AVERAGE($F1053:$G1053)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":63.485732812410276},{"$f":"AVERAGE($F1053:$G1053)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":64.819674520127464},{"$f":"AVERAGE($F1053:$G1053)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":66.440166383130645}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",25.404205588296957,0,{"$f":"AVERAGE($F1054:$G1054)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":13.114921134958303},{"$f":"AVERAGE($F1054:$G1054)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":13.397276177969427},{"$f":"AVERAGE($F1054:$G1054)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":13.6787754168048},{"$f":"AVERAGE($F1054:$G1054)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":14.020744802224918}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1053-F1054","v":94.978817562503465},{"$f":"G1053-G1054","v":0},{"$f":"H1053-H1054","v":49.032814566642415},{"$f":"I1053-I1054","v":50.088456634440846},{"$f":"J1053-J1054","v":51.140899103322667},{"$f":"K1053-K1054","v":52.419421580905727},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1058:$G1058)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1058:$G1058)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1058:$G1058)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1058:$G1058)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1059:$G1059)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1059:$G1059)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1059:$G1059)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1059:$G1059)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1058-F1059","v":0},{"$f":"G1058-G1059","v":0},{"$f":"H1058-H1059","v":0},{"$f":"I1058-I1059","v":0},{"$f":"J1058-J1059","v":0},{"$f":"K1058-K1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1063-F1064","v":0},{"$f":"G1063-G1064","v":0},{"$f":"H1063-H1064","v":0},{"$f":"I1063-I1064","v":0},{"$f":"J1063-J1064","v":0},{"$f":"K1063-K1064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1072-F1073","v":0},{"$f":"G1072-G1073","v":0},{"$f":"H1072-H1073","v":0},{"$f":"I1072-I1073","v":0},{"$f":"J1072-J1073","v":0},{"$f":"K1072-K1073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1077-F1078","v":0},{"$f":"G1077-G1078","v":0},{"$f":"H1077-H1078","v":0},{"$f":"I1077-I1078","v":0},{"$f":"J1077-J1078","v":0},{"$f":"K1077-K1078","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1082-F1083","v":0},{"$f":"G1082-G1083","v":0},{"$f":"H1082-H1083","v":0},{"$f":"I1082-I1083","v":0},{"$f":"J1082-J1083","v":0},{"$f":"K1082-K1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1087-F1088","v":0},{"$f":"G1087-G1088","v":0},{"$f":"H1087-H1088","v":0},{"$f":"I1087-I1088","v":0},{"$f":"J1087-J1088","v":0},{"$f":"K1087-K1088","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1092-F1093","v":0},{"$f":"G1092-G1093","v":0},{"$f":"H1092-H1093","v":0},{"$f":"I1092-I1093","v":0},{"$f":"J1092-J1093","v":0},{"$f":"K1092-K1093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1097-F1098","v":0},{"$f":"G1097-G1098","v":0},{"$f":"H1097-H1098","v":0},{"$f":"I1097-I1098","v":0},{"$f":"J1097-J1098","v":0},{"$f":"K1097-K1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1102-F1103","v":0},{"$f":"G1102-G1103","v":0},{"$f":"H1102-H1103","v":0},{"$f":"I1102-I1103","v":0},{"$f":"J1102-J1103","v":0},{"$f":"K1102-K1103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1107-F1108","v":0},{"$f":"G1107-G1108","v":0},{"$f":"H1107-H1108","v":0},{"$f":"I1107-I1108","v":0},{"$f":"J1107-J1108","v":0},{"$f":"K1107-K1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1112-F1113","v":0},{"$f":"G1112-G1113","v":0},{"$f":"H1112-H1113","v":0},{"$f":"I1112-I1113","v":0},{"$f":"J1112-J1113","v":0},{"$f":"K1112-K1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1117-F1118","v":0},{"$f":"G1117-G1118","v":0},{"$f":"H1117-H1118","v":0},{"$f":"I1117-I1118","v":0},{"$f":"J1117-J1118","v":0},{"$f":"K1117-K1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1122-F1123","v":0},{"$f":"G1122-G1123","v":0},{"$f":"H1122-H1123","v":0},{"$f":"I1122-I1123","v":0},{"$f":"J1122-J1123","v":0},{"$f":"K1122-K1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1127-F1128","v":0},{"$f":"G1127-G1128","v":0},{"$f":"H1127-H1128","v":0},{"$f":"I1127-I1128","v":0},{"$f":"J1127-J1128","v":0},{"$f":"K1127-K1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1132-F1133","v":0},{"$f":"G1132-G1133","v":0},{"$f":"H1132-H1133","v":0},{"$f":"I1132-I1133","v":0},{"$f":"J1132-J1133","v":0},{"$f":"K1132-K1133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1137-F1138","v":0},{"$f":"G1137-G1138","v":0},{"$f":"H1137-H1138","v":0},{"$f":"I1137-I1138","v":0},{"$f":"J1137-J1138","v":0},{"$f":"K1137-K1138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1142-F1143","v":0},{"$f":"G1142-G1143","v":0},{"$f":"H1142-H1143","v":0},{"$f":"I1142-I1143","v":0},{"$f":"J1142-J1143","v":0},{"$f":"K1142-K1143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1151:$G1151)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1151:$G1151)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1151:$G1151)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1151:$G1151)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1152:$G1152)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1152:$G1152)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1152:$G1152)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1152:$G1152)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1151-F1152","v":0},{"$f":"G1151-G1152","v":0},{"$f":"H1151-H1152","v":0},{"$f":"I1151-I1152","v":0},{"$f":"J1151-J1152","v":0},{"$f":"K1151-K1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",402.57808979842093,0,{"$f":"AVERAGE($F1156:$G1156)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":207.83093885843479},{"$f":"AVERAGE($F1156:$G1156)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":212.30539303749933},{"$f":"AVERAGE($F1156:$G1156)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":216.76628536716379},{"$f":"AVERAGE($F1156:$G1156)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":222.18544250134286}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",382.68731782135916,0,{"$f":"AVERAGE($F1157:$G1157)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":197.56232782527667},{"$f":"AVERAGE($F1157:$G1157)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":201.81570601920214},{"$f":"AVERAGE($F1157:$G1157)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":206.05619243410854},{"$f":"AVERAGE($F1157:$G1157)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":211.20759724496122}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1156-F1157","v":19.890771977061775},{"$f":"G1156-G1157","v":0},{"$f":"H1156-H1157","v":10.268611033158123},{"$f":"I1156-I1157","v":10.48968701829719},{"$f":"J1156-J1157","v":10.71009293305525},{"$f":"K1156-K1157","v":10.977845256381642},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",1548.0624937652353,548.92468151957405,{"$f":"AVERAGE($F1161:$G1161)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":1082.5696292407829},{"$f":"AVERAGE($F1161:$G1161)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":1105.8765932004856},{"$f":"AVERAGE($F1161:$G1161)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":1129.1129149047213},{"$f":"AVERAGE($F1161:$G1161)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":1157.3407377773392}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",905.61174806871691,260.21097050313386,{"$f":"AVERAGE($F1162:$G1162)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":601.85597846271799},{"$f":"AVERAGE($F1162:$G1162)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":614.81351506828469},{"$f":"AVERAGE($F1162:$G1162)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":627.73177802101975},{"$f":"AVERAGE($F1162:$G1162)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":643.42507247154515}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1161-F1162","v":642.45074569651842},{"$f":"G1161-G1162","v":288.71371101644019},{"$f":"H1161-H1162","v":480.7136507780649},{"$f":"I1161-I1162","v":491.06307813220087},{"$f":"J1161-J1162","v":501.38113688370152},{"$f":"K1161-K1162","v":513.91566530579405},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1166:$G1166)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1166:$G1166)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1166:$G1166)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1166:$G1166)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1167:$G1167)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1167:$G1167)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1167:$G1167)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1167:$G1167)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1166-F1167","v":0},{"$f":"G1166-G1167","v":0},{"$f":"H1166-H1167","v":0},{"$f":"I1166-I1167","v":0},{"$f":"J1166-J1167","v":0},{"$f":"K1166-K1167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1171:$G1171)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1171:$G1171)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1171:$G1171)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1171:$G1171)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1172:$G1172)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1172:$G1172)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1172:$G1172)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1172:$G1172)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1171-F1172","v":0},{"$f":"G1171-G1172","v":0},{"$f":"H1171-H1172","v":0},{"$f":"I1171-I1172","v":0},{"$f":"J1171-J1172","v":0},{"$f":"K1171-K1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1176:$G1176)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1176:$G1176)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1176:$G1176)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1176:$G1176)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1177:$G1177)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1177:$G1177)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1177:$G1177)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1177:$G1177)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1176-F1177","v":0},{"$f":"G1176-G1177","v":0},{"$f":"H1176-H1177","v":0},{"$f":"I1176-I1177","v":0},{"$f":"J1176-J1177","v":0},{"$f":"K1176-K1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1181:$G1181)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1181:$G1181)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1181:$G1181)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1181:$G1181)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1182:$G1182)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1182:$G1182)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1182:$G1182)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1182:$G1182)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1181-F1182","v":0},{"$f":"G1181-G1182","v":0},{"$f":"H1181-H1182","v":0},{"$f":"I1181-I1182","v":0},{"$f":"J1181-J1182","v":0},{"$f":"K1181-K1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1186:$G1186)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1186:$G1186)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1186:$G1186)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1186:$G1186)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1187:$G1187)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1187:$G1187)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1187:$G1187)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1187:$G1187)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1186-F1187","v":0},{"$f":"G1186-G1187","v":0},{"$f":"H1186-H1187","v":0},{"$f":"I1186-I1187","v":0},{"$f":"J1186-J1187","v":0},{"$f":"K1186-K1187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1191:$G1191)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1191:$G1191)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1191:$G1191)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1191:$G1191)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1192:$G1192)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1192:$G1192)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1192:$G1192)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1192:$G1192)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1191-F1192","v":0},{"$f":"G1191-G1192","v":0},{"$f":"H1191-H1192","v":0},{"$f":"I1191-I1192","v":0},{"$f":"J1191-J1192","v":0},{"$f":"K1191-K1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1196:$G1196)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1196:$G1196)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1196:$G1196)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1196:$G1196)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1197:$G1197)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1197:$G1197)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1197:$G1197)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1197:$G1197)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1196-F1197","v":0},{"$f":"G1196-G1197","v":0},{"$f":"H1196-H1197","v":0},{"$f":"I1196-I1197","v":0},{"$f":"J1196-J1197","v":0},{"$f":"K1196-K1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1201-F1202","v":0},{"$f":"G1201-G1202","v":0},{"$f":"H1201-H1202","v":0},{"$f":"I1201-I1202","v":0},{"$f":"J1201-J1202","v":0},{"$f":"K1201-K1202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1206:$G1206)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1206:$G1206)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1206:$G1206)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1206:$G1206)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1207:$G1207)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1207:$G1207)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1207:$G1207)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1207:$G1207)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1206-F1207","v":0},{"$f":"G1206-G1207","v":0},{"$f":"H1206-H1207","v":0},{"$f":"I1206-I1207","v":0},{"$f":"J1206-J1207","v":0},{"$f":"K1206-K1207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",71.680427742300566,148.69465045766307,{"$f":"AVERAGE($F1211:$G1211)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":113.76863412073122},{"$f":"AVERAGE($F1211:$G1211)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":116.2179929273847},{"$f":"AVERAGE($F1211:$G1211)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":118.65992784859135},{"$f":"AVERAGE($F1211:$G1211)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":121.62642604480612}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",23.546483445866436,36.575339642582371,{"$f":"AVERAGE($F1212:$G1212)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":31.037891169411697},{"$f":"AVERAGE($F1212:$G1212)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":31.706115172128253},{"$f":"AVERAGE($F1212:$G1212)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":32.372313820929527},{"$f":"AVERAGE($F1212:$G1212)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":33.181621666452763}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1211-F1212","v":48.13394429643413},{"$f":"G1211-G1212","v":112.11931081508069},{"$f":"H1211-H1212","v":82.730742951319527},{"$f":"I1211-I1212","v":84.51187775525645},{"$f":"J1211-J1212","v":86.287614027661817},{"$f":"K1211-K1212","v":88.444804378353354},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1216:$G1216)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1216:$G1216)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1216:$G1216)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1216:$G1216)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1217:$G1217)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1217:$G1217)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1217:$G1217)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1217:$G1217)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1216-F1217","v":0},{"$f":"G1216-G1217","v":0},{"$f":"H1216-H1217","v":0},{"$f":"I1216-I1217","v":0},{"$f":"J1216-J1217","v":0},{"$f":"K1216-K1217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1221-F1222","v":0},{"$f":"G1221-G1222","v":0},{"$f":"H1221-H1222","v":0},{"$f":"I1221-I1222","v":0},{"$f":"J1221-J1222","v":0},{"$f":"K1221-K1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1230:$G1230)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1230:$G1230)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1230:$G1230)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1230:$G1230)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1231:$G1231)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1231:$G1231)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1231:$G1231)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1231:$G1231)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1230-F1231","v":0},{"$f":"G1230-G1231","v":0},{"$f":"H1230-H1231","v":0},{"$f":"I1230-I1231","v":0},{"$f":"J1230-J1231","v":0},{"$f":"K1230-K1231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",44.730898866491216,0,{"$f":"AVERAGE($F1235:$G1235)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":23.09232653982609},{"$f":"AVERAGE($F1235:$G1235)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":23.589488115277703},{"$f":"AVERAGE($F1235:$G1235)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":24.085142818573757},{"$f":"AVERAGE($F1235:$G1235)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":24.687271389038099}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",42.520813091262127,0,{"$f":"AVERAGE($F1236:$G1236)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":21.951369758364073},{"$f":"AVERAGE($F1236:$G1236)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":22.423967335466902},{"$f":"AVERAGE($F1236:$G1236)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":22.895132492678723},{"$f":"AVERAGE($F1236:$G1236)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":23.46751080499569}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1235-F1236","v":2.2100857752290892},{"$f":"G1235-G1236","v":0},{"$f":"H1235-H1236","v":1.1409567814620161},{"$f":"I1235-I1236","v":1.1655207798108016},{"$f":"J1235-J1236","v":1.1900103258950345},{"$f":"K1235-K1236","v":1.2197605840424082},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",172.0069437516928,60.991631279952664,{"$f":"AVERAGE($F1240:$G1240)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":120.28551436008696},{"$f":"AVERAGE($F1240:$G1240)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":122.87517702227616},{"$f":"AVERAGE($F1240:$G1240)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":125.45699054496902},{"$f":"AVERAGE($F1240:$G1240)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":128.59341530859322}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",100.62352756319078,28.912330055903759,{"$f":"AVERAGE($F1241:$G1241)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":66.872886495857557},{"$f":"AVERAGE($F1241:$G1241)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":68.312612785364976},{"$f":"AVERAGE($F1241:$G1241)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":69.747975335668855},{"$f":"AVERAGE($F1241:$G1241)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":71.491674719060569}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1240-F1241","v":71.383416188502025},{"$f":"G1240-G1241","v":32.079301224048905},{"$f":"H1240-H1241","v":53.412627864229407},{"$f":"I1240-I1241","v":54.562564236911186},{"$f":"J1240-J1241","v":55.709015209300162},{"$f":"K1240-K1241","v":57.101740589532653},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1245:$G1245)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1245:$G1245)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1245:$G1245)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1245:$G1245)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1246:$G1246)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1246:$G1246)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1246:$G1246)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1246:$G1246)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1245-F1246","v":0},{"$f":"G1245-G1246","v":0},{"$f":"H1245-H1246","v":0},{"$f":"I1245-I1246","v":0},{"$f":"J1245-J1246","v":0},{"$f":"K1245-K1246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1250:$G1250)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1250:$G1250)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1250:$G1250)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1250:$G1250)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1251:$G1251)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1251:$G1251)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1251:$G1251)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1251:$G1251)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1250-F1251","v":0},{"$f":"G1250-G1251","v":0},{"$f":"H1250-H1251","v":0},{"$f":"I1250-I1251","v":0},{"$f":"J1250-J1251","v":0},{"$f":"K1250-K1251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1255:$G1255)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1255:$G1255)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1255:$G1255)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1255:$G1255)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1256:$G1256)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1256:$G1256)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1256:$G1256)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1256:$G1256)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1255-F1256","v":0},{"$f":"G1255-G1256","v":0},{"$f":"H1255-H1256","v":0},{"$f":"I1255-I1256","v":0},{"$f":"J1255-J1256","v":0},{"$f":"K1255-K1256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1260:$G1260)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1260:$G1260)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1260:$G1260)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1260:$G1260)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1261:$G1261)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1261:$G1261)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1261:$G1261)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1261:$G1261)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1260-F1261","v":0},{"$f":"G1260-G1261","v":0},{"$f":"H1260-H1261","v":0},{"$f":"I1260-I1261","v":0},{"$f":"J1260-J1261","v":0},{"$f":"K1260-K1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1265:$G1265)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1265:$G1265)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1265:$G1265)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1265:$G1265)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1266:$G1266)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1266:$G1266)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1266:$G1266)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1266:$G1266)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1265-F1266","v":0},{"$f":"G1265-G1266","v":0},{"$f":"H1265-H1266","v":0},{"$f":"I1265-I1266","v":0},{"$f":"J1265-J1266","v":0},{"$f":"K1265-K1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1270:$G1270)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1270:$G1270)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1270:$G1270)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1270:$G1270)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1271:$G1271)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1271:$G1271)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1271:$G1271)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1271:$G1271)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1270-F1271","v":0},{"$f":"G1270-G1271","v":0},{"$f":"H1270-H1271","v":0},{"$f":"I1270-I1271","v":0},{"$f":"J1270-J1271","v":0},{"$f":"K1270-K1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1275:$G1275)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1275:$G1275)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1275:$G1275)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1275:$G1275)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1276:$G1276)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1276:$G1276)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1276:$G1276)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1276:$G1276)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1275-F1276","v":0},{"$f":"G1275-G1276","v":0},{"$f":"H1275-H1276","v":0},{"$f":"I1275-I1276","v":0},{"$f":"J1275-J1276","v":0},{"$f":"K1275-K1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1280-F1281","v":0},{"$f":"G1280-G1281","v":0},{"$f":"H1280-H1281","v":0},{"$f":"I1280-I1281","v":0},{"$f":"J1280-J1281","v":0},{"$f":"K1280-K1281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1285:$G1285)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1285:$G1285)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1285:$G1285)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1285:$G1285)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1286:$G1286)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1286:$G1286)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1286:$G1286)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1286:$G1286)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1285-F1286","v":0},{"$f":"G1285-G1286","v":0},{"$f":"H1285-H1286","v":0},{"$f":"I1285-I1286","v":0},{"$f":"J1285-J1286","v":0},{"$f":"K1285-K1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",7.9644919713667299,16.521627828629232,{"$f":"AVERAGE($F1290:$G1290)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":12.640959346747914},{"$f":"AVERAGE($F1290:$G1290)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":12.913110325264968},{"$f":"AVERAGE($F1290:$G1290)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":13.184436427621261},{"$f":"AVERAGE($F1290:$G1290)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":13.514047338311793}]
[null,null,null,"less Accumulated depreciation on disposals","$'000",2.6162759384296042,4.063926626953597,{"$f":"AVERAGE($F1291:$G1291)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":3.4486545743790775},{"$f":"AVERAGE($F1291:$G1291)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":3.5229016857920286},{"$f":"AVERAGE($F1291:$G1291)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":3.5969237578810591},{"$f":"AVERAGE($F1291:$G1291)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":3.686846851828085}]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1290-F1291","v":5.3482160329371258},{"$f":"G1290-G1291","v":12.457701201675635},{"$f":"H1290-H1291","v":9.1923047723688374},{"$f":"I1290-I1291","v":9.3902086394729398},{"$f":"J1290-J1291","v":9.5875126697402013},{"$f":"K1290-K1291","v":9.8272004864837079},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",0,0,{"$f":"AVERAGE($F1295:$G1295)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1295:$G1295)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1295:$G1295)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1295:$G1295)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,{"$f":"AVERAGE($F1296:$G1296)*(1+'Business Details'!G$31)^'5.5.2'!H$9","v":0},{"$f":"AVERAGE($F1296:$G1296)*(1+'Business Details'!H$31)^'5.5.2'!I$9","v":0},{"$f":"AVERAGE($F1296:$G1296)*(1+'Business Details'!I$31)^'5.5.2'!J$9","v":0},{"$f":"AVERAGE($F1296:$G1296)*(1+'Business Details'!J$31)^'5.5.2'!K$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1295-F1296","v":0},{"$f":"G1295-G1296","v":0},{"$f":"H1295-H1296","v":0},{"$f":"I1295-I1296","v":0},{"$f":"J1295-J1296","v":0},{"$f":"K1295-K1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1300-F1301","v":0},{"$f":"G1300-G1301","v":0},{"$f":"H1300-H1301","v":0},{"$f":"I1300-I1301","v":0},{"$f":"J1300-J1301","v":0},{"$f":"K1300-K1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1309-F1310","v":0},{"$f":"G1309-G1310","v":0},{"$f":"H1309-H1310","v":0},{"$f":"I1309-I1310","v":0},{"$f":"J1309-J1310","v":0},{"$f":"K1309-K1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1314-F1315","v":0},{"$f":"G1314-G1315","v":0},{"$f":"H1314-H1315","v":0},{"$f":"I1314-I1315","v":0},{"$f":"J1314-J1315","v":0},{"$f":"K1314-K1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1319-F1320","v":0},{"$f":"G1319-G1320","v":0},{"$f":"H1319-H1320","v":0},{"$f":"I1319-I1320","v":0},{"$f":"J1319-J1320","v":0},{"$f":"K1319-K1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1324-F1325","v":0},{"$f":"G1324-G1325","v":0},{"$f":"H1324-H1325","v":0},{"$f":"I1324-I1325","v":0},{"$f":"J1324-J1325","v":0},{"$f":"K1324-K1325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1329-F1330","v":0},{"$f":"G1329-G1330","v":0},{"$f":"H1329-H1330","v":0},{"$f":"I1329-I1330","v":0},{"$f":"J1329-J1330","v":0},{"$f":"K1329-K1330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1334-F1335","v":0},{"$f":"G1334-G1335","v":0},{"$f":"H1334-H1335","v":0},{"$f":"I1334-I1335","v":0},{"$f":"J1334-J1335","v":0},{"$f":"K1334-K1335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1339-F1340","v":0},{"$f":"G1339-G1340","v":0},{"$f":"H1339-H1340","v":0},{"$f":"I1339-I1340","v":0},{"$f":"J1339-J1340","v":0},{"$f":"K1339-K1340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1344-F1345","v":0},{"$f":"G1344-G1345","v":0},{"$f":"H1344-H1345","v":0},{"$f":"I1344-I1345","v":0},{"$f":"J1344-J1345","v":0},{"$f":"K1344-K1345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1349-F1350","v":0},{"$f":"G1349-G1350","v":0},{"$f":"H1349-H1350","v":0},{"$f":"I1349-I1350","v":0},{"$f":"J1349-J1350","v":0},{"$f":"K1349-K1350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1354-F1355","v":0},{"$f":"G1354-G1355","v":0},{"$f":"H1354-H1355","v":0},{"$f":"I1354-I1355","v":0},{"$f":"J1354-J1355","v":0},{"$f":"K1354-K1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1359-F1360","v":0},{"$f":"G1359-G1360","v":0},{"$f":"H1359-H1360","v":0},{"$f":"I1359-I1360","v":0},{"$f":"J1359-J1360","v":0},{"$f":"K1359-K1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1364-F1365","v":0},{"$f":"G1364-G1365","v":0},{"$f":"H1364-H1365","v":0},{"$f":"I1364-I1365","v":0},{"$f":"J1364-J1365","v":0},{"$f":"K1364-K1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1369-F1370","v":0},{"$f":"G1369-G1370","v":0},{"$f":"H1369-H1370","v":0},{"$f":"I1369-I1370","v":0},{"$f":"J1369-J1370","v":0},{"$f":"K1369-K1370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1374-F1375","v":0},{"$f":"G1374-G1375","v":0},{"$f":"H1374-H1375","v":0},{"$f":"I1374-I1375","v":0},{"$f":"J1374-J1375","v":0},{"$f":"K1374-K1375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1379-F1380","v":0},{"$f":"G1379-G1380","v":0},{"$f":"H1379-H1380","v":0},{"$f":"I1379-I1380","v":0},{"$f":"J1379-J1380","v":0},{"$f":"K1379-K1380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1388-F1389","v":0},{"$f":"G1388-G1389","v":0},{"$f":"H1388-H1389","v":0},{"$f":"I1388-I1389","v":0},{"$f":"J1388-J1389","v":0},{"$f":"K1388-K1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1393-F1394","v":0},{"$f":"G1393-G1394","v":0},{"$f":"H1393-H1394","v":0},{"$f":"I1393-I1394","v":0},{"$f":"J1393-J1394","v":0},{"$f":"K1393-K1394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1398-F1399","v":0},{"$f":"G1398-G1399","v":0},{"$f":"H1398-H1399","v":0},{"$f":"I1398-I1399","v":0},{"$f":"J1398-J1399","v":0},{"$f":"K1398-K1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1403-F1404","v":0},{"$f":"G1403-G1404","v":0},{"$f":"H1403-H1404","v":0},{"$f":"I1403-I1404","v":0},{"$f":"J1403-J1404","v":0},{"$f":"K1403-K1404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1408-F1409","v":0},{"$f":"G1408-G1409","v":0},{"$f":"H1408-H1409","v":0},{"$f":"I1408-I1409","v":0},{"$f":"J1408-J1409","v":0},{"$f":"K1408-K1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1413-F1414","v":0},{"$f":"G1413-G1414","v":0},{"$f":"H1413-H1414","v":0},{"$f":"I1413-I1414","v":0},{"$f":"J1413-J1414","v":0},{"$f":"K1413-K1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1418-F1419","v":0},{"$f":"G1418-G1419","v":0},{"$f":"H1418-H1419","v":0},{"$f":"I1418-I1419","v":0},{"$f":"J1418-J1419","v":0},{"$f":"K1418-K1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1423-F1424","v":0},{"$f":"G1423-G1424","v":0},{"$f":"H1423-H1424","v":0},{"$f":"I1423-I1424","v":0},{"$f":"J1423-J1424","v":0},{"$f":"K1423-K1424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1428-F1429","v":0},{"$f":"G1428-G1429","v":0},{"$f":"H1428-H1429","v":0},{"$f":"I1428-I1429","v":0},{"$f":"J1428-J1429","v":0},{"$f":"K1428-K1429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1433-F1434","v":0},{"$f":"G1433-G1434","v":0},{"$f":"H1433-H1434","v":0},{"$f":"I1433-I1434","v":0},{"$f":"J1433-J1434","v":0},{"$f":"K1433-K1434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1438-F1439","v":0},{"$f":"G1438-G1439","v":0},{"$f":"H1438-H1439","v":0},{"$f":"I1438-I1439","v":0},{"$f":"J1438-J1439","v":0},{"$f":"K1438-K1439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1443-F1444","v":0},{"$f":"G1443-G1444","v":0},{"$f":"H1443-H1444","v":0},{"$f":"I1443-I1444","v":0},{"$f":"J1443-J1444","v":0},{"$f":"K1443-K1444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1448-F1449","v":0},{"$f":"G1448-G1449","v":0},{"$f":"H1448-H1449","v":0},{"$f":"I1448-I1449","v":0},{"$f":"J1448-J1449","v":0},{"$f":"K1448-K1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1453-F1454","v":0},{"$f":"G1453-G1454","v":0},{"$f":"H1453-H1454","v":0},{"$f":"I1453-I1454","v":0},{"$f":"J1453-J1454","v":0},{"$f":"K1453-K1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1458-F1459","v":0},{"$f":"G1458-G1459","v":0},{"$f":"H1458-H1459","v":0},{"$f":"I1458-I1459","v":0},{"$f":"J1458-J1459","v":0},{"$f":"K1458-K1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - Allconnex (all districts)"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1478+F1483+F1488+F1493+F1498+F1503+F1508+F1513+F1518+F1523+F1528+F1533+F1538+F1543+F1548+F1557+F1562+F1567+F1572+F1577+F1582+F1587+F1592+F1597+F1602+F1607+F1612+F1617+F1627+F1636+F1641+F1646+F1651+F1656+F1661+F1671+F1676+F1666+F1686+F1681+F1691+F1696+F1701+F1706+F1715+F1720+F1725+F1730+F1735+F1740+F1745+F1750+F1755+F1760+F1765+F1770+F1775+F1780+F1785+F1794+F1799+F1804+F1809+F1814+F1819+F1824+F1829+F1834+F1839+F1844+F1849+F1854+F1859+F1864+F1873+F1878+F1883+F1888+F1893+F1898+F1903+F1908+F1913+F1918+F1923+F1928+F1933+F1938+F1943","v":0},0,0,0,0,0,{"$f":"L1478+L1483+L1488+L1493+L1498+L1503+L1508+L1513+L1518+L1523+L1528+L1533+L1538+L1543+L1548+L1557+L1562+L1567+L1572+L1577+L1582+L1587+L1592+L1597+L1602+L1607+L1612+L1617+L1627+L1636+L1641+L1646+L1651+L1656+L1661+L1671+L1676+L1666+L1686+L1681+L1691+L1696+L1701+L1706+L1715+L1720+L1725+L1730+L1735+L1740+L1745+L1750+L1755+L1760+L1765+L1770+L1775+L1780+L1785+L1794+L1799+L1804+L1809+L1814+L1819+L1824+L1829+L1834+L1839+L1844+L1849+L1854+L1859+L1864+L1873+L1878+L1883+L1888+L1893+L1898+L1903+L1908+L1913+L1918+L1923+L1928+L1933+L1938+L1943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,{"$f":"L1479+L1484+L1489+L1494+L1499+L1504+L1509+L1514+L1519+L1524+L1529+L1534+L1539+L1544+L1549+L1558+L1563+L1568+L1573+L1578+L1583+L1588+L1593+L1598+L1603+L1608+L1613+L1618+L1628+L1637+L1642+L1647+L1652+L1657+L1662+L1672+L1677+L1667+L1687+L1682+L1692+L1697+L1702+L1707+L1716+L1721+L1726+L1731+L1736+L1741+L1746+L1751+L1756+L1761+L1766+L1771+L1776+L1781+L1786+L1795+L1800+L1805+L1810+L1815+L1820+L1825+L1830+L1835+L1840+L1845+L1850+L1855+L1860+L1865+L1874+L1879+L1884+L1889+L1894+L1899+L1904+L1909+L1914+L1919+L1924+L1929+L1934+L1939+L1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1471-F1472","v":0},0,0,0,0,0,{"$f":"L1471-L1472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1478-F1479","v":0},{"$f":"G1478-G1479","v":0},{"$f":"H1478-H1479","v":0},{"$f":"I1478-I1479","v":0},{"$f":"J1478-J1479","v":0},{"$f":"K1478-K1479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1483-F1484","v":0},{"$f":"G1483-G1484","v":0},{"$f":"H1483-H1484","v":0},{"$f":"I1483-I1484","v":0},{"$f":"J1483-J1484","v":0},{"$f":"K1483-K1484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1488-F1489","v":0},{"$f":"G1488-G1489","v":0},{"$f":"H1488-H1489","v":0},{"$f":"I1488-I1489","v":0},{"$f":"J1488-J1489","v":0},{"$f":"K1488-K1489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1493-F1494","v":0},{"$f":"G1493-G1494","v":0},{"$f":"H1493-H1494","v":0},{"$f":"I1493-I1494","v":0},{"$f":"J1493-J1494","v":0},{"$f":"K1493-K1494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1498-F1499","v":0},{"$f":"G1498-G1499","v":0},{"$f":"H1498-H1499","v":0},{"$f":"I1498-I1499","v":0},{"$f":"J1498-J1499","v":0},{"$f":"K1498-K1499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1503-F1504","v":0},{"$f":"G1503-G1504","v":0},{"$f":"H1503-H1504","v":0},{"$f":"I1503-I1504","v":0},{"$f":"J1503-J1504","v":0},{"$f":"K1503-K1504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1508-F1509","v":0},{"$f":"G1508-G1509","v":0},{"$f":"H1508-H1509","v":0},{"$f":"I1508-I1509","v":0},{"$f":"J1508-J1509","v":0},{"$f":"K1508-K1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1513-F1514","v":0},{"$f":"G1513-G1514","v":0},{"$f":"H1513-H1514","v":0},{"$f":"I1513-I1514","v":0},{"$f":"J1513-J1514","v":0},{"$f":"K1513-K1514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1518-F1519","v":0},{"$f":"G1518-G1519","v":0},{"$f":"H1518-H1519","v":0},{"$f":"I1518-I1519","v":0},{"$f":"J1518-J1519","v":0},{"$f":"K1518-K1519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1523-F1524","v":0},{"$f":"G1523-G1524","v":0},{"$f":"H1523-H1524","v":0},{"$f":"I1523-I1524","v":0},{"$f":"J1523-J1524","v":0},{"$f":"K1523-K1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1528-F1529","v":0},{"$f":"G1528-G1529","v":0},{"$f":"H1528-H1529","v":0},{"$f":"I1528-I1529","v":0},{"$f":"J1528-J1529","v":0},{"$f":"K1528-K1529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1533-F1534","v":0},{"$f":"G1533-G1534","v":0},{"$f":"H1533-H1534","v":0},{"$f":"I1533-I1534","v":0},{"$f":"J1533-J1534","v":0},{"$f":"K1533-K1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1538-F1539","v":0},{"$f":"G1538-G1539","v":0},{"$f":"H1538-H1539","v":0},{"$f":"I1538-I1539","v":0},{"$f":"J1538-J1539","v":0},{"$f":"K1538-K1539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1543-F1544","v":0},{"$f":"G1543-G1544","v":0},{"$f":"H1543-H1544","v":0},{"$f":"I1543-I1544","v":0},{"$f":"J1543-J1544","v":0},{"$f":"K1543-K1544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1548-F1549","v":0},{"$f":"G1548-G1549","v":0},{"$f":"H1548-H1549","v":0},{"$f":"I1548-I1549","v":0},{"$f":"J1548-J1549","v":0},{"$f":"K1548-K1549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1557-F1558","v":0},{"$f":"G1557-G1558","v":0},{"$f":"H1557-H1558","v":0},{"$f":"I1557-I1558","v":0},{"$f":"J1557-J1558","v":0},{"$f":"K1557-K1558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1562-F1563","v":0},{"$f":"G1562-G1563","v":0},{"$f":"H1562-H1563","v":0},{"$f":"I1562-I1563","v":0},{"$f":"J1562-J1563","v":0},{"$f":"K1562-K1563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1567-F1568","v":0},{"$f":"G1567-G1568","v":0},{"$f":"H1567-H1568","v":0},{"$f":"I1567-I1568","v":0},{"$f":"J1567-J1568","v":0},{"$f":"K1567-K1568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1572-F1573","v":0},{"$f":"G1572-G1573","v":0},{"$f":"H1572-H1573","v":0},{"$f":"I1572-I1573","v":0},{"$f":"J1572-J1573","v":0},{"$f":"K1572-K1573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1577-F1578","v":0},{"$f":"G1577-G1578","v":0},{"$f":"H1577-H1578","v":0},{"$f":"I1577-I1578","v":0},{"$f":"J1577-J1578","v":0},{"$f":"K1577-K1578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1582-F1583","v":0},{"$f":"G1582-G1583","v":0},{"$f":"H1582-H1583","v":0},{"$f":"I1582-I1583","v":0},{"$f":"J1582-J1583","v":0},{"$f":"K1582-K1583","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1587-F1588","v":0},{"$f":"G1587-G1588","v":0},{"$f":"H1587-H1588","v":0},{"$f":"I1587-I1588","v":0},{"$f":"J1587-J1588","v":0},{"$f":"K1587-K1588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1592-F1593","v":0},{"$f":"G1592-G1593","v":0},{"$f":"H1592-H1593","v":0},{"$f":"I1592-I1593","v":0},{"$f":"J1592-J1593","v":0},{"$f":"K1592-K1593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1597-F1598","v":0},{"$f":"G1597-G1598","v":0},{"$f":"H1597-H1598","v":0},{"$f":"I1597-I1598","v":0},{"$f":"J1597-J1598","v":0},{"$f":"K1597-K1598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1602-F1603","v":0},{"$f":"G1602-G1603","v":0},{"$f":"H1602-H1603","v":0},{"$f":"I1602-I1603","v":0},{"$f":"J1602-J1603","v":0},{"$f":"K1602-K1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1607-F1608","v":0},{"$f":"G1607-G1608","v":0},{"$f":"H1607-H1608","v":0},{"$f":"I1607-I1608","v":0},{"$f":"J1607-J1608","v":0},{"$f":"K1607-K1608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1612-F1613","v":0},{"$f":"G1612-G1613","v":0},{"$f":"H1612-H1613","v":0},{"$f":"I1612-I1613","v":0},{"$f":"J1612-J1613","v":0},{"$f":"K1612-K1613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1617-F1618","v":0},{"$f":"G1617-G1618","v":0},{"$f":"H1617-H1618","v":0},{"$f":"I1617-I1618","v":0},{"$f":"J1617-J1618","v":0},{"$f":"K1617-K1618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1622-F1623","v":0},{"$f":"G1622-G1623","v":0},{"$f":"H1622-H1623","v":0},{"$f":"I1622-I1623","v":0},{"$f":"J1622-J1623","v":0},{"$f":"K1622-K1623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1627-F1628","v":0},{"$f":"G1627-G1628","v":0},{"$f":"H1627-H1628","v":0},{"$f":"I1627-I1628","v":0},{"$f":"J1627-J1628","v":0},{"$f":"K1627-K1628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1636-F1637","v":0},{"$f":"G1636-G1637","v":0},{"$f":"H1636-H1637","v":0},{"$f":"I1636-I1637","v":0},{"$f":"J1636-J1637","v":0},{"$f":"K1636-K1637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1641-F1642","v":0},{"$f":"G1641-G1642","v":0},{"$f":"H1641-H1642","v":0},{"$f":"I1641-I1642","v":0},{"$f":"J1641-J1642","v":0},{"$f":"K1641-K1642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1646-F1647","v":0},{"$f":"G1646-G1647","v":0},{"$f":"H1646-H1647","v":0},{"$f":"I1646-I1647","v":0},{"$f":"J1646-J1647","v":0},{"$f":"K1646-K1647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1651-F1652","v":0},{"$f":"G1651-G1652","v":0},{"$f":"H1651-H1652","v":0},{"$f":"I1651-I1652","v":0},{"$f":"J1651-J1652","v":0},{"$f":"K1651-K1652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1656-F1657","v":0},{"$f":"G1656-G1657","v":0},{"$f":"H1656-H1657","v":0},{"$f":"I1656-I1657","v":0},{"$f":"J1656-J1657","v":0},{"$f":"K1656-K1657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1661-F1662","v":0},{"$f":"G1661-G1662","v":0},{"$f":"H1661-H1662","v":0},{"$f":"I1661-I1662","v":0},{"$f":"J1661-J1662","v":0},{"$f":"K1661-K1662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1666-F1667","v":0},{"$f":"G1666-G1667","v":0},{"$f":"H1666-H1667","v":0},{"$f":"I1666-I1667","v":0},{"$f":"J1666-J1667","v":0},{"$f":"K1666-K1667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1671-F1672","v":0},{"$f":"G1671-G1672","v":0},{"$f":"H1671-H1672","v":0},{"$f":"I1671-I1672","v":0},{"$f":"J1671-J1672","v":0},{"$f":"K1671-K1672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1676-F1677","v":0},{"$f":"G1676-G1677","v":0},{"$f":"H1676-H1677","v":0},{"$f":"I1676-I1677","v":0},{"$f":"J1676-J1677","v":0},{"$f":"K1676-K1677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1681-F1682","v":0},{"$f":"G1681-G1682","v":0},{"$f":"H1681-H1682","v":0},{"$f":"I1681-I1682","v":0},{"$f":"J1681-J1682","v":0},{"$f":"K1681-K1682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1686-F1687","v":0},{"$f":"G1686-G1687","v":0},{"$f":"H1686-H1687","v":0},{"$f":"I1686-I1687","v":0},{"$f":"J1686-J1687","v":0},{"$f":"K1686-K1687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1691-F1692","v":0},{"$f":"G1691-G1692","v":0},{"$f":"H1691-H1692","v":0},{"$f":"I1691-I1692","v":0},{"$f":"J1691-J1692","v":0},{"$f":"K1691-K1692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1696-F1697","v":0},{"$f":"G1696-G1697","v":0},{"$f":"H1696-H1697","v":0},{"$f":"I1696-I1697","v":0},{"$f":"J1696-J1697","v":0},{"$f":"K1696-K1697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1701-F1702","v":0},{"$f":"G1701-G1702","v":0},{"$f":"H1701-H1702","v":0},{"$f":"I1701-I1702","v":0},{"$f":"J1701-J1702","v":0},{"$f":"K1701-K1702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1706-F1707","v":0},{"$f":"G1706-G1707","v":0},{"$f":"H1706-H1707","v":0},{"$f":"I1706-I1707","v":0},{"$f":"J1706-J1707","v":0},{"$f":"K1706-K1707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1715-F1716","v":0},{"$f":"G1715-G1716","v":0},{"$f":"H1715-H1716","v":0},{"$f":"I1715-I1716","v":0},{"$f":"J1715-J1716","v":0},{"$f":"K1715-K1716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1720-F1721","v":0},{"$f":"G1720-G1721","v":0},{"$f":"H1720-H1721","v":0},{"$f":"I1720-I1721","v":0},{"$f":"J1720-J1721","v":0},{"$f":"K1720-K1721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1725-F1726","v":0},{"$f":"G1725-G1726","v":0},{"$f":"H1725-H1726","v":0},{"$f":"I1725-I1726","v":0},{"$f":"J1725-J1726","v":0},{"$f":"K1725-K1726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1730-F1731","v":0},{"$f":"G1730-G1731","v":0},{"$f":"H1730-H1731","v":0},{"$f":"I1730-I1731","v":0},{"$f":"J1730-J1731","v":0},{"$f":"K1730-K1731","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1735-F1736","v":0},{"$f":"G1735-G1736","v":0},{"$f":"H1735-H1736","v":0},{"$f":"I1735-I1736","v":0},{"$f":"J1735-J1736","v":0},{"$f":"K1735-K1736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1740-F1741","v":0},{"$f":"G1740-G1741","v":0},{"$f":"H1740-H1741","v":0},{"$f":"I1740-I1741","v":0},{"$f":"J1740-J1741","v":0},{"$f":"K1740-K1741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1745-F1746","v":0},{"$f":"G1745-G1746","v":0},{"$f":"H1745-H1746","v":0},{"$f":"I1745-I1746","v":0},{"$f":"J1745-J1746","v":0},{"$f":"K1745-K1746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1750-F1751","v":0},{"$f":"G1750-G1751","v":0},{"$f":"H1750-H1751","v":0},{"$f":"I1750-I1751","v":0},{"$f":"J1750-J1751","v":0},{"$f":"K1750-K1751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1755-F1756","v":0},{"$f":"G1755-G1756","v":0},{"$f":"H1755-H1756","v":0},{"$f":"I1755-I1756","v":0},{"$f":"J1755-J1756","v":0},{"$f":"K1755-K1756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1760-F1761","v":0},{"$f":"G1760-G1761","v":0},{"$f":"H1760-H1761","v":0},{"$f":"I1760-I1761","v":0},{"$f":"J1760-J1761","v":0},{"$f":"K1760-K1761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1765-F1766","v":0},{"$f":"G1765-G1766","v":0},{"$f":"H1765-H1766","v":0},{"$f":"I1765-I1766","v":0},{"$f":"J1765-J1766","v":0},{"$f":"K1765-K1766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1770-F1771","v":0},{"$f":"G1770-G1771","v":0},{"$f":"H1770-H1771","v":0},{"$f":"I1770-I1771","v":0},{"$f":"J1770-J1771","v":0},{"$f":"K1770-K1771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1775-F1776","v":0},{"$f":"G1775-G1776","v":0},{"$f":"H1775-H1776","v":0},{"$f":"I1775-I1776","v":0},{"$f":"J1775-J1776","v":0},{"$f":"K1775-K1776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1780-F1781","v":0},{"$f":"G1780-G1781","v":0},{"$f":"H1780-H1781","v":0},{"$f":"I1780-I1781","v":0},{"$f":"J1780-J1781","v":0},{"$f":"K1780-K1781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1785-F1786","v":0},{"$f":"G1785-G1786","v":0},{"$f":"H1785-H1786","v":0},{"$f":"I1785-I1786","v":0},{"$f":"J1785-J1786","v":0},{"$f":"K1785-K1786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1794-F1795","v":0},{"$f":"G1794-G1795","v":0},{"$f":"H1794-H1795","v":0},{"$f":"I1794-I1795","v":0},{"$f":"J1794-J1795","v":0},{"$f":"K1794-K1795","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1799-F1800","v":0},{"$f":"G1799-G1800","v":0},{"$f":"H1799-H1800","v":0},{"$f":"I1799-I1800","v":0},{"$f":"J1799-J1800","v":0},{"$f":"K1799-K1800","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1804-F1805","v":0},{"$f":"G1804-G1805","v":0},{"$f":"H1804-H1805","v":0},{"$f":"I1804-I1805","v":0},{"$f":"J1804-J1805","v":0},{"$f":"K1804-K1805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1809-F1810","v":0},{"$f":"G1809-G1810","v":0},{"$f":"H1809-H1810","v":0},{"$f":"I1809-I1810","v":0},{"$f":"J1809-J1810","v":0},{"$f":"K1809-K1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1814-F1815","v":0},{"$f":"G1814-G1815","v":0},{"$f":"H1814-H1815","v":0},{"$f":"I1814-I1815","v":0},{"$f":"J1814-J1815","v":0},{"$f":"K1814-K1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1819-F1820","v":0},{"$f":"G1819-G1820","v":0},{"$f":"H1819-H1820","v":0},{"$f":"I1819-I1820","v":0},{"$f":"J1819-J1820","v":0},{"$f":"K1819-K1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1824-F1825","v":0},{"$f":"G1824-G1825","v":0},{"$f":"H1824-H1825","v":0},{"$f":"I1824-I1825","v":0},{"$f":"J1824-J1825","v":0},{"$f":"K1824-K1825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1829-F1830","v":0},{"$f":"G1829-G1830","v":0},{"$f":"H1829-H1830","v":0},{"$f":"I1829-I1830","v":0},{"$f":"J1829-J1830","v":0},{"$f":"K1829-K1830","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1834-F1835","v":0},{"$f":"G1834-G1835","v":0},{"$f":"H1834-H1835","v":0},{"$f":"I1834-I1835","v":0},{"$f":"J1834-J1835","v":0},{"$f":"K1834-K1835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1839-F1840","v":0},{"$f":"G1839-G1840","v":0},{"$f":"H1839-H1840","v":0},{"$f":"I1839-I1840","v":0},{"$f":"J1839-J1840","v":0},{"$f":"K1839-K1840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1844-F1845","v":0},{"$f":"G1844-G1845","v":0},{"$f":"H1844-H1845","v":0},{"$f":"I1844-I1845","v":0},{"$f":"J1844-J1845","v":0},{"$f":"K1844-K1845","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1849-F1850","v":0},{"$f":"G1849-G1850","v":0},{"$f":"H1849-H1850","v":0},{"$f":"I1849-I1850","v":0},{"$f":"J1849-J1850","v":0},{"$f":"K1849-K1850","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1854-F1855","v":0},{"$f":"G1854-G1855","v":0},{"$f":"H1854-H1855","v":0},{"$f":"I1854-I1855","v":0},{"$f":"J1854-J1855","v":0},{"$f":"K1854-K1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1859-F1860","v":0},{"$f":"G1859-G1860","v":0},{"$f":"H1859-H1860","v":0},{"$f":"I1859-I1860","v":0},{"$f":"J1859-J1860","v":0},{"$f":"K1859-K1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1864-F1865","v":0},{"$f":"G1864-G1865","v":0},{"$f":"H1864-H1865","v":0},{"$f":"I1864-I1865","v":0},{"$f":"J1864-J1865","v":0},{"$f":"K1864-K1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1873-F1874","v":0},{"$f":"G1873-G1874","v":0},{"$f":"H1873-H1874","v":0},{"$f":"I1873-I1874","v":0},{"$f":"J1873-J1874","v":0},{"$f":"K1873-K1874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1878-F1879","v":0},{"$f":"G1878-G1879","v":0},{"$f":"H1878-H1879","v":0},{"$f":"I1878-I1879","v":0},{"$f":"J1878-J1879","v":0},{"$f":"K1878-K1879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1883-F1884","v":0},{"$f":"G1883-G1884","v":0},{"$f":"H1883-H1884","v":0},{"$f":"I1883-I1884","v":0},{"$f":"J1883-J1884","v":0},{"$f":"K1883-K1884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1888-F1889","v":0},{"$f":"G1888-G1889","v":0},{"$f":"H1888-H1889","v":0},{"$f":"I1888-I1889","v":0},{"$f":"J1888-J1889","v":0},{"$f":"K1888-K1889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1893-F1894","v":0},{"$f":"G1893-G1894","v":0},{"$f":"H1893-H1894","v":0},{"$f":"I1893-I1894","v":0},{"$f":"J1893-J1894","v":0},{"$f":"K1893-K1894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1898-F1899","v":0},{"$f":"G1898-G1899","v":0},{"$f":"H1898-H1899","v":0},{"$f":"I1898-I1899","v":0},{"$f":"J1898-J1899","v":0},{"$f":"K1898-K1899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1903-F1904","v":0},{"$f":"G1903-G1904","v":0},{"$f":"H1903-H1904","v":0},{"$f":"I1903-I1904","v":0},{"$f":"J1903-J1904","v":0},{"$f":"K1903-K1904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1908-F1909","v":0},{"$f":"G1908-G1909","v":0},{"$f":"H1908-H1909","v":0},{"$f":"I1908-I1909","v":0},{"$f":"J1908-J1909","v":0},{"$f":"K1908-K1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1913-F1914","v":0},{"$f":"G1913-G1914","v":0},{"$f":"H1913-H1914","v":0},{"$f":"I1913-I1914","v":0},{"$f":"J1913-J1914","v":0},{"$f":"K1913-K1914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1918-F1919","v":0},{"$f":"G1918-G1919","v":0},{"$f":"H1918-H1919","v":0},{"$f":"I1918-I1919","v":0},{"$f":"J1918-J1919","v":0},{"$f":"K1918-K1919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1923-F1924","v":0},{"$f":"G1923-G1924","v":0},{"$f":"H1923-H1924","v":0},{"$f":"I1923-I1924","v":0},{"$f":"J1923-J1924","v":0},{"$f":"K1923-K1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1928-F1929","v":0},{"$f":"G1928-G1929","v":0},{"$f":"H1928-H1929","v":0},{"$f":"I1928-I1929","v":0},{"$f":"J1928-J1929","v":0},{"$f":"K1928-K1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1933-F1934","v":0},{"$f":"G1933-G1934","v":0},{"$f":"H1933-H1934","v":0},{"$f":"I1933-I1934","v":0},{"$f":"J1933-J1934","v":0},{"$f":"K1933-K1934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1938-F1939","v":0},{"$f":"G1938-G1939","v":0},{"$f":"H1938-H1939","v":0},{"$f":"I1938-I1939","v":0},{"$f":"J1938-J1939","v":0},{"$f":"K1938-K1939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1943-F1944","v":0},{"$f":"G1943-G1944","v":0},{"$f":"H1943-H1944","v":0},{"$f":"I1943-I1944","v":0},{"$f":"J1943-J1944","v":0},{"$f":"K1943-K1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - "}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1963+F1968+F1973+F1978+F1983+F1988+F1993+F1998+F2003+F2008+F2013+F2018+F2023+F2028+F2033+F2042+F2047+F2052+F2057+F2062+F2067+F2072+F2077+F2082+F2087+F2092+F2097+F2102+F2112+F2121+F2126+F2131+F2136+F2141+F2146+F2156+F2161+F2151+F2171+F2166+F2176+F2181+F2186+F2191+F2200+F2205+F2210+F2215+F2220+F2225+F2230+F2235+F2240+F2245+F2250+F2255+F2260+F2265+F2270+F2279+F2284+F2289+F2294+F2299+F2304+F2309+F2314+F2319+F2324+F2329+F2334+F2339+F2344+F2349+F2358+F2363+F2368+F2373+F2378+F2383+F2388+F2393+F2398+F2403+F2408+F2413+F2418+F2423+F2428","v":0},0,0,0,0,{"$f":"K1963+K1968+K1973+K1978+K1983+K1988+K1993+K1998+K2003+K2008+K2013+K2018+K2023+K2028+K2033+K2042+K2047+K2052+K2057+K2062+K2067+K2072+K2077+K2082+K2087+K2092+K2097+K2102+K2112+K2121+K2126+K2131+K2136+K2141+K2146+K2156+K2161+K2151+K2171+K2166+K2176+K2181+K2186+K2191+K2200+K2205+K2210+K2215+K2220+K2225+K2230+K2235+K2240+K2245+K2250+K2255+K2260+K2265+K2270+K2279+K2284+K2289+K2294+K2299+K2304+K2309+K2314+K2319+K2324+K2329+K2334+K2339+K2344+K2349+K2358+K2363+K2368+K2373+K2378+K2383+K2388+K2393+K2398+K2403+K2408+K2413+K2418+K2423+K2428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,{"$f":"K1964+K1969+K1974+K1979+K1984+K1989+K1994+K1999+K2004+K2009+K2014+K2019+K2024+K2029+K2034+K2043+K2048+K2053+K2058+K2063+K2068+K2073+K2078+K2083+K2088+K2093+K2098+K2103+K2113+K2122+K2127+K2132+K2137+K2142+K2147+K2157+K2162+K2152+K2172+K2167+K2177+K2182+K2187+K2192+K2201+K2206+K2211+K2216+K2221+K2226+K2231+K2236+K2241+K2246+K2251+K2256+K2261+K2266+K2271+K2280+K2285+K2290+K2295+K2300+K2305+K2310+K2315+K2320+K2325+K2330+K2335+K2340+K2345+K2350+K2359+K2364+K2369+K2374+K2379+K2384+K2389+K2394+K2399+K2404+K2409+K2414+K2419+K2424+K2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1956-F1957","v":0},{"$f":"G1956-G1957","v":0},{"$f":"H1956-H1957","v":0},{"$f":"I1956-I1957","v":0},{"$f":"J1956-J1957","v":0},{"$f":"K1956-K1957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1963-F1964","v":0},{"$f":"G1963-G1964","v":0},{"$f":"H1963-H1964","v":0},{"$f":"I1963-I1964","v":0},{"$f":"J1963-J1964","v":0},{"$f":"K1963-K1964","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1968-F1969","v":0},{"$f":"G1968-G1969","v":0},{"$f":"H1968-H1969","v":0},{"$f":"I1968-I1969","v":0},{"$f":"J1968-J1969","v":0},{"$f":"K1968-K1969","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1973-F1974","v":0},{"$f":"G1973-G1974","v":0},{"$f":"H1973-H1974","v":0},{"$f":"I1973-I1974","v":0},{"$f":"J1973-J1974","v":0},{"$f":"K1973-K1974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1978-F1979","v":0},{"$f":"G1978-G1979","v":0},{"$f":"H1978-H1979","v":0},{"$f":"I1978-I1979","v":0},{"$f":"J1978-J1979","v":0},{"$f":"K1978-K1979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1983-F1984","v":0},{"$f":"G1983-G1984","v":0},{"$f":"H1983-H1984","v":0},{"$f":"I1983-I1984","v":0},{"$f":"J1983-J1984","v":0},{"$f":"K1983-K1984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1988-F1989","v":0},{"$f":"G1988-G1989","v":0},{"$f":"H1988-H1989","v":0},{"$f":"I1988-I1989","v":0},{"$f":"J1988-J1989","v":0},{"$f":"K1988-K1989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1993-F1994","v":0},{"$f":"G1993-G1994","v":0},{"$f":"H1993-H1994","v":0},{"$f":"I1993-I1994","v":0},{"$f":"J1993-J1994","v":0},{"$f":"K1993-K1994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1998-F1999","v":0},{"$f":"G1998-G1999","v":0},{"$f":"H1998-H1999","v":0},{"$f":"I1998-I1999","v":0},{"$f":"J1998-J1999","v":0},{"$f":"K1998-K1999","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2003-F2004","v":0},{"$f":"G2003-G2004","v":0},{"$f":"H2003-H2004","v":0},{"$f":"I2003-I2004","v":0},{"$f":"J2003-J2004","v":0},{"$f":"K2003-K2004","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2008-F2009","v":0},{"$f":"G2008-G2009","v":0},{"$f":"H2008-H2009","v":0},{"$f":"I2008-I2009","v":0},{"$f":"J2008-J2009","v":0},{"$f":"K2008-K2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2013-F2014","v":0},{"$f":"G2013-G2014","v":0},{"$f":"H2013-H2014","v":0},{"$f":"I2013-I2014","v":0},{"$f":"J2013-J2014","v":0},{"$f":"K2013-K2014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2018-F2019","v":0},{"$f":"G2018-G2019","v":0},{"$f":"H2018-H2019","v":0},{"$f":"I2018-I2019","v":0},{"$f":"J2018-J2019","v":0},{"$f":"K2018-K2019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2023-F2024","v":0},{"$f":"G2023-G2024","v":0},{"$f":"H2023-H2024","v":0},{"$f":"I2023-I2024","v":0},{"$f":"J2023-J2024","v":0},{"$f":"K2023-K2024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2028-F2029","v":0},{"$f":"G2028-G2029","v":0},{"$f":"H2028-H2029","v":0},{"$f":"I2028-I2029","v":0},{"$f":"J2028-J2029","v":0},{"$f":"K2028-K2029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2033-F2034","v":0},{"$f":"G2033-G2034","v":0},{"$f":"H2033-H2034","v":0},{"$f":"I2033-I2034","v":0},{"$f":"J2033-J2034","v":0},{"$f":"K2033-K2034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2042-F2043","v":0},{"$f":"G2042-G2043","v":0},{"$f":"H2042-H2043","v":0},{"$f":"I2042-I2043","v":0},{"$f":"J2042-J2043","v":0},{"$f":"K2042-K2043","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2047-F2048","v":0},{"$f":"G2047-G2048","v":0},{"$f":"H2047-H2048","v":0},{"$f":"I2047-I2048","v":0},{"$f":"J2047-J2048","v":0},{"$f":"K2047-K2048","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2052-F2053","v":0},{"$f":"G2052-G2053","v":0},{"$f":"H2052-H2053","v":0},{"$f":"I2052-I2053","v":0},{"$f":"J2052-J2053","v":0},{"$f":"K2052-K2053","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2057-F2058","v":0},{"$f":"G2057-G2058","v":0},{"$f":"H2057-H2058","v":0},{"$f":"I2057-I2058","v":0},{"$f":"J2057-J2058","v":0},{"$f":"K2057-K2058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2062-F2063","v":0},{"$f":"G2062-G2063","v":0},{"$f":"H2062-H2063","v":0},{"$f":"I2062-I2063","v":0},{"$f":"J2062-J2063","v":0},{"$f":"K2062-K2063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2067-F2068","v":0},{"$f":"G2067-G2068","v":0},{"$f":"H2067-H2068","v":0},{"$f":"I2067-I2068","v":0},{"$f":"J2067-J2068","v":0},{"$f":"K2067-K2068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2072-F2073","v":0},{"$f":"G2072-G2073","v":0},{"$f":"H2072-H2073","v":0},{"$f":"I2072-I2073","v":0},{"$f":"J2072-J2073","v":0},{"$f":"K2072-K2073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2077-F2078","v":0},{"$f":"G2077-G2078","v":0},{"$f":"H2077-H2078","v":0},{"$f":"I2077-I2078","v":0},{"$f":"J2077-J2078","v":0},{"$f":"K2077-K2078","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2082-F2083","v":0},{"$f":"G2082-G2083","v":0},{"$f":"H2082-H2083","v":0},{"$f":"I2082-I2083","v":0},{"$f":"J2082-J2083","v":0},{"$f":"K2082-K2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2087-F2088","v":0},{"$f":"G2087-G2088","v":0},{"$f":"H2087-H2088","v":0},{"$f":"I2087-I2088","v":0},{"$f":"J2087-J2088","v":0},{"$f":"K2087-K2088","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2092-F2093","v":0},{"$f":"G2092-G2093","v":0},{"$f":"H2092-H2093","v":0},{"$f":"I2092-I2093","v":0},{"$f":"J2092-J2093","v":0},{"$f":"K2092-K2093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2097-F2098","v":0},{"$f":"G2097-G2098","v":0},{"$f":"H2097-H2098","v":0},{"$f":"I2097-I2098","v":0},{"$f":"J2097-J2098","v":0},{"$f":"K2097-K2098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2102-F2103","v":0},{"$f":"G2102-G2103","v":0},{"$f":"H2102-H2103","v":0},{"$f":"I2102-I2103","v":0},{"$f":"J2102-J2103","v":0},{"$f":"K2102-K2103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2107-F2108","v":0},{"$f":"G2107-G2108","v":0},{"$f":"H2107-H2108","v":0},{"$f":"I2107-I2108","v":0},{"$f":"J2107-J2108","v":0},{"$f":"K2107-K2108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2112-F2113","v":0},{"$f":"G2112-G2113","v":0},{"$f":"H2112-H2113","v":0},{"$f":"I2112-I2113","v":0},{"$f":"J2112-J2113","v":0},{"$f":"K2112-K2113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2121-F2122","v":0},{"$f":"G2121-G2122","v":0},{"$f":"H2121-H2122","v":0},{"$f":"I2121-I2122","v":0},{"$f":"J2121-J2122","v":0},{"$f":"K2121-K2122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2126-F2127","v":0},{"$f":"G2126-G2127","v":0},{"$f":"H2126-H2127","v":0},{"$f":"I2126-I2127","v":0},{"$f":"J2126-J2127","v":0},{"$f":"K2126-K2127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2131-F2132","v":0},{"$f":"G2131-G2132","v":0},{"$f":"H2131-H2132","v":0},{"$f":"I2131-I2132","v":0},{"$f":"J2131-J2132","v":0},{"$f":"K2131-K2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2136-F2137","v":0},{"$f":"G2136-G2137","v":0},{"$f":"H2136-H2137","v":0},{"$f":"I2136-I2137","v":0},{"$f":"J2136-J2137","v":0},{"$f":"K2136-K2137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2141-F2142","v":0},{"$f":"G2141-G2142","v":0},{"$f":"H2141-H2142","v":0},{"$f":"I2141-I2142","v":0},{"$f":"J2141-J2142","v":0},{"$f":"K2141-K2142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2146-F2147","v":0},{"$f":"G2146-G2147","v":0},{"$f":"H2146-H2147","v":0},{"$f":"I2146-I2147","v":0},{"$f":"J2146-J2147","v":0},{"$f":"K2146-K2147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2151-F2152","v":0},{"$f":"G2151-G2152","v":0},{"$f":"H2151-H2152","v":0},{"$f":"I2151-I2152","v":0},{"$f":"J2151-J2152","v":0},{"$f":"K2151-K2152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2156-F2157","v":0},{"$f":"G2156-G2157","v":0},{"$f":"H2156-H2157","v":0},{"$f":"I2156-I2157","v":0},{"$f":"J2156-J2157","v":0},{"$f":"K2156-K2157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2161-F2162","v":0},{"$f":"G2161-G2162","v":0},{"$f":"H2161-H2162","v":0},{"$f":"I2161-I2162","v":0},{"$f":"J2161-J2162","v":0},{"$f":"K2161-K2162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2166-F2167","v":0},{"$f":"G2166-G2167","v":0},{"$f":"H2166-H2167","v":0},{"$f":"I2166-I2167","v":0},{"$f":"J2166-J2167","v":0},{"$f":"K2166-K2167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2171-F2172","v":0},{"$f":"G2171-G2172","v":0},{"$f":"H2171-H2172","v":0},{"$f":"I2171-I2172","v":0},{"$f":"J2171-J2172","v":0},{"$f":"K2171-K2172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2176-F2177","v":0},{"$f":"G2176-G2177","v":0},{"$f":"H2176-H2177","v":0},{"$f":"I2176-I2177","v":0},{"$f":"J2176-J2177","v":0},{"$f":"K2176-K2177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2181-F2182","v":0},{"$f":"G2181-G2182","v":0},{"$f":"H2181-H2182","v":0},{"$f":"I2181-I2182","v":0},{"$f":"J2181-J2182","v":0},{"$f":"K2181-K2182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2186-F2187","v":0},{"$f":"G2186-G2187","v":0},{"$f":"H2186-H2187","v":0},{"$f":"I2186-I2187","v":0},{"$f":"J2186-J2187","v":0},{"$f":"K2186-K2187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2191-F2192","v":0},{"$f":"G2191-G2192","v":0},{"$f":"H2191-H2192","v":0},{"$f":"I2191-I2192","v":0},{"$f":"J2191-J2192","v":0},{"$f":"K2191-K2192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2200-F2201","v":0},{"$f":"G2200-G2201","v":0},{"$f":"H2200-H2201","v":0},{"$f":"I2200-I2201","v":0},{"$f":"J2200-J2201","v":0},{"$f":"K2200-K2201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2205-F2206","v":0},{"$f":"G2205-G2206","v":0},{"$f":"H2205-H2206","v":0},{"$f":"I2205-I2206","v":0},{"$f":"J2205-J2206","v":0},{"$f":"K2205-K2206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2210-F2211","v":0},{"$f":"G2210-G2211","v":0},{"$f":"H2210-H2211","v":0},{"$f":"I2210-I2211","v":0},{"$f":"J2210-J2211","v":0},{"$f":"K2210-K2211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2215-F2216","v":0},{"$f":"G2215-G2216","v":0},{"$f":"H2215-H2216","v":0},{"$f":"I2215-I2216","v":0},{"$f":"J2215-J2216","v":0},{"$f":"K2215-K2216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2220-F2221","v":0},{"$f":"G2220-G2221","v":0},{"$f":"H2220-H2221","v":0},{"$f":"I2220-I2221","v":0},{"$f":"J2220-J2221","v":0},{"$f":"K2220-K2221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2225-F2226","v":0},{"$f":"G2225-G2226","v":0},{"$f":"H2225-H2226","v":0},{"$f":"I2225-I2226","v":0},{"$f":"J2225-J2226","v":0},{"$f":"K2225-K2226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2230-F2231","v":0},{"$f":"G2230-G2231","v":0},{"$f":"H2230-H2231","v":0},{"$f":"I2230-I2231","v":0},{"$f":"J2230-J2231","v":0},{"$f":"K2230-K2231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2235-F2236","v":0},{"$f":"G2235-G2236","v":0},{"$f":"H2235-H2236","v":0},{"$f":"I2235-I2236","v":0},{"$f":"J2235-J2236","v":0},{"$f":"K2235-K2236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2240-F2241","v":0},{"$f":"G2240-G2241","v":0},{"$f":"H2240-H2241","v":0},{"$f":"I2240-I2241","v":0},{"$f":"J2240-J2241","v":0},{"$f":"K2240-K2241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2245-F2246","v":0},{"$f":"G2245-G2246","v":0},{"$f":"H2245-H2246","v":0},{"$f":"I2245-I2246","v":0},{"$f":"J2245-J2246","v":0},{"$f":"K2245-K2246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2250-F2251","v":0},{"$f":"G2250-G2251","v":0},{"$f":"H2250-H2251","v":0},{"$f":"I2250-I2251","v":0},{"$f":"J2250-J2251","v":0},{"$f":"K2250-K2251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2255-F2256","v":0},{"$f":"G2255-G2256","v":0},{"$f":"H2255-H2256","v":0},{"$f":"I2255-I2256","v":0},{"$f":"J2255-J2256","v":0},{"$f":"K2255-K2256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2260-F2261","v":0},{"$f":"G2260-G2261","v":0},{"$f":"H2260-H2261","v":0},{"$f":"I2260-I2261","v":0},{"$f":"J2260-J2261","v":0},{"$f":"K2260-K2261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2265-F2266","v":0},{"$f":"G2265-G2266","v":0},{"$f":"H2265-H2266","v":0},{"$f":"I2265-I2266","v":0},{"$f":"J2265-J2266","v":0},{"$f":"K2265-K2266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2270-F2271","v":0},{"$f":"G2270-G2271","v":0},{"$f":"H2270-H2271","v":0},{"$f":"I2270-I2271","v":0},{"$f":"J2270-J2271","v":0},{"$f":"K2270-K2271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2279-F2280","v":0},{"$f":"G2279-G2280","v":0},{"$f":"H2279-H2280","v":0},{"$f":"I2279-I2280","v":0},{"$f":"J2279-J2280","v":0},{"$f":"K2279-K2280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2284-F2285","v":0},{"$f":"G2284-G2285","v":0},{"$f":"H2284-H2285","v":0},{"$f":"I2284-I2285","v":0},{"$f":"J2284-J2285","v":0},{"$f":"K2284-K2285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2289-F2290","v":0},{"$f":"G2289-G2290","v":0},{"$f":"H2289-H2290","v":0},{"$f":"I2289-I2290","v":0},{"$f":"J2289-J2290","v":0},{"$f":"K2289-K2290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2294-F2295","v":0},{"$f":"G2294-G2295","v":0},{"$f":"H2294-H2295","v":0},{"$f":"I2294-I2295","v":0},{"$f":"J2294-J2295","v":0},{"$f":"K2294-K2295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2299-F2300","v":0},{"$f":"G2299-G2300","v":0},{"$f":"H2299-H2300","v":0},{"$f":"I2299-I2300","v":0},{"$f":"J2299-J2300","v":0},{"$f":"K2299-K2300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2304-F2305","v":0},{"$f":"G2304-G2305","v":0},{"$f":"H2304-H2305","v":0},{"$f":"I2304-I2305","v":0},{"$f":"J2304-J2305","v":0},{"$f":"K2304-K2305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2309-F2310","v":0},{"$f":"G2309-G2310","v":0},{"$f":"H2309-H2310","v":0},{"$f":"I2309-I2310","v":0},{"$f":"J2309-J2310","v":0},{"$f":"K2309-K2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2314-F2315","v":0},{"$f":"G2314-G2315","v":0},{"$f":"H2314-H2315","v":0},{"$f":"I2314-I2315","v":0},{"$f":"J2314-J2315","v":0},{"$f":"K2314-K2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2319-F2320","v":0},{"$f":"G2319-G2320","v":0},{"$f":"H2319-H2320","v":0},{"$f":"I2319-I2320","v":0},{"$f":"J2319-J2320","v":0},{"$f":"K2319-K2320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2324-F2325","v":0},{"$f":"G2324-G2325","v":0},{"$f":"H2324-H2325","v":0},{"$f":"I2324-I2325","v":0},{"$f":"J2324-J2325","v":0},{"$f":"K2324-K2325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2329-F2330","v":0},{"$f":"G2329-G2330","v":0},{"$f":"H2329-H2330","v":0},{"$f":"I2329-I2330","v":0},{"$f":"J2329-J2330","v":0},{"$f":"K2329-K2330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2334-F2335","v":0},{"$f":"G2334-G2335","v":0},{"$f":"H2334-H2335","v":0},{"$f":"I2334-I2335","v":0},{"$f":"J2334-J2335","v":0},{"$f":"K2334-K2335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2339-F2340","v":0},{"$f":"G2339-G2340","v":0},{"$f":"H2339-H2340","v":0},{"$f":"I2339-I2340","v":0},{"$f":"J2339-J2340","v":0},{"$f":"K2339-K2340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2344-F2345","v":0},{"$f":"G2344-G2345","v":0},{"$f":"H2344-H2345","v":0},{"$f":"I2344-I2345","v":0},{"$f":"J2344-J2345","v":0},{"$f":"K2344-K2345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2349-F2350","v":0},{"$f":"G2349-G2350","v":0},{"$f":"H2349-H2350","v":0},{"$f":"I2349-I2350","v":0},{"$f":"J2349-J2350","v":0},{"$f":"K2349-K2350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2358-F2359","v":0},{"$f":"G2358-G2359","v":0},{"$f":"H2358-H2359","v":0},{"$f":"I2358-I2359","v":0},{"$f":"J2358-J2359","v":0},{"$f":"K2358-K2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2363-F2364","v":0},{"$f":"G2363-G2364","v":0},{"$f":"H2363-H2364","v":0},{"$f":"I2363-I2364","v":0},{"$f":"J2363-J2364","v":0},{"$f":"K2363-K2364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2368-F2369","v":0},{"$f":"G2368-G2369","v":0},{"$f":"H2368-H2369","v":0},{"$f":"I2368-I2369","v":0},{"$f":"J2368-J2369","v":0},{"$f":"K2368-K2369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2373-F2374","v":0},{"$f":"G2373-G2374","v":0},{"$f":"H2373-H2374","v":0},{"$f":"I2373-I2374","v":0},{"$f":"J2373-J2374","v":0},{"$f":"K2373-K2374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2378-F2379","v":0},{"$f":"G2378-G2379","v":0},{"$f":"H2378-H2379","v":0},{"$f":"I2378-I2379","v":0},{"$f":"J2378-J2379","v":0},{"$f":"K2378-K2379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2383-F2384","v":0},{"$f":"G2383-G2384","v":0},{"$f":"H2383-H2384","v":0},{"$f":"I2383-I2384","v":0},{"$f":"J2383-J2384","v":0},{"$f":"K2383-K2384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2388-F2389","v":0},{"$f":"G2388-G2389","v":0},{"$f":"H2388-H2389","v":0},{"$f":"I2388-I2389","v":0},{"$f":"J2388-J2389","v":0},{"$f":"K2388-K2389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2393-F2394","v":0},{"$f":"G2393-G2394","v":0},{"$f":"H2393-H2394","v":0},{"$f":"I2393-I2394","v":0},{"$f":"J2393-J2394","v":0},{"$f":"K2393-K2394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2398-F2399","v":0},{"$f":"G2398-G2399","v":0},{"$f":"H2398-H2399","v":0},{"$f":"I2398-I2399","v":0},{"$f":"J2398-J2399","v":0},{"$f":"K2398-K2399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2403-F2404","v":0},{"$f":"G2403-G2404","v":0},{"$f":"H2403-H2404","v":0},{"$f":"I2403-I2404","v":0},{"$f":"J2403-J2404","v":0},{"$f":"K2403-K2404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2408-F2409","v":0},{"$f":"G2408-G2409","v":0},{"$f":"H2408-H2409","v":0},{"$f":"I2408-I2409","v":0},{"$f":"J2408-J2409","v":0},{"$f":"K2408-K2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2413-F2414","v":0},{"$f":"G2413-G2414","v":0},{"$f":"H2413-H2414","v":0},{"$f":"I2413-I2414","v":0},{"$f":"J2413-J2414","v":0},{"$f":"K2413-K2414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2418-F2419","v":0},{"$f":"G2418-G2419","v":0},{"$f":"H2418-H2419","v":0},{"$f":"I2418-I2419","v":0},{"$f":"J2418-J2419","v":0},{"$f":"K2418-K2419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2423-F2424","v":0},{"$f":"G2423-G2424","v":0},{"$f":"H2423-H2424","v":0},{"$f":"I2423-I2424","v":0},{"$f":"J2423-J2424","v":0},{"$f":"K2423-K2424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2428-F2429","v":0},{"$f":"G2428-G2429","v":0},{"$f":"H2428-H2429","v":0},{"$f":"I2428-I2429","v":0},{"$f":"J2428-J2429","v":0},{"$f":"K2428-K2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5.6.1","index":25,"n_rows":3811,"n_cols":27,"rows_kept":3811,"cut":false,"hidden":false,"merged":[[3786,1,3787,3],[0,26,2,28],[3033,1,3034,3],[1521,1,1522,3],[9,1,10,3],[765,1,766,3],[2277,1,2278,3],[4,5,7,8]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"5.6.1 CAPITAL EXPENDITURE",null,null,null,"Entities are to provide total capital expenditure (i.e. include capital contributions).  Establishment costs are shown separately in this Schedule and included in 2009/10 capital expenditure.\n\nCapital expenditures is to be entered in the year that the asset is commissioned. See 5.6.2 worksheet.\n\nSee section 5.6.1 of the Information Requirements."]
[]
[]
[null,{"$f":"CONCATENATE(\"Capital Expenditure for \",'Business Details'!$D$9)","v":"Capital Expenditure for Allconnex Water"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The entity is required to include a complete list of projects for sampling purposes."]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.1'!M12","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"J11+1","v":2014},{"$f":"K11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents"]
[]
[null,{"$f":"\"Geographic Area 1 - \"&'Business Details'!D12","v":"Geographic Area 1 - Gold Coast"}]
[null,null,null,null,null,{"$f":"SUM(F22,F778,F1534)","v":269348.45918000001},299224.65612999996,217504.177486,182968.22399999999,257451.69399222435,447863.13869332499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[null,"TOTAL FOR GEOGRAPHIC AREA",null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cross-check"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$27:$D$761,$D17,F$27:F$761)","v":157828.21154000002},{"$f":"SUMIF($D$27:$D$761,$D17,G$27:G$761)","v":106974.03246},{"$f":"SUMIF($D$27:$D$761,$D17,H$27:H$761)","v":67281.012932516984},{"$f":"SUMIF($D$27:$D$761,$D17,I$27:I$761)","v":35651.611754999991},{"$f":"SUMIF($D$27:$D$761,$D17,J$27:J$761)","v":42679.014537834999},143540.59435915097,0,0,0,0,{"$f":"SUMIF($D$27:$D$761,$D17,P$27:P$761)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",34175.809199999996,28266.862069999999,23353.095655789999,25774.15,21840.853224999999,48741.725929625019,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,15507.96718,0,24507.876000000007,17936.908150000003,31639.280499625005,0,0,0,465,324.72500000000008,170.07471875000002,0,0,0,428.40449999999998,299.16914250000008,156.68983838437504,0,0]
[null,null,null,"value of capex - compliance","$'000",2450.0584800000006,0,21851.764091999998,1850,649.45000000000016,340.14943750000009,0,0,0,465,324.72500000000008,170.07471875000002,0,0,0,428.40449999999998,299.16914250000008,156.68983838437504,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$27:$D$761,$D21,F$27:F$761)","v":29162.884159999991},31232.601779999997,{"$f":"SUMIF($D$27:$D$761,$D21,H$27:H$761)","v":21369.026020000001},18799.999999999975,19269.999999999971,19751.749999999971]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F17:F21)","v":223616.96338},181981.46348999999,133854.89870030698,106583.63775499997,102376.22591283497,244013.50022590093,{"$f":"SUM(L17:L20)","v":0},0,0,930,649.45000000000016,340.14943750000003,0,0,0,856.80899999999997,598.33828500000016,313.37967676875007,0,0]
[null,null,null,null,null,0,0,0,0,0,0]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",1606.1348700000001,3529.0347599999996,2895.8238940000001,0,1897.8699275000001,1555.6536187500003]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",667.26801999999998,46.609269999999995,826.30002400000023,2100,1634.1000000000001,1382.5428750000003]
[null,null,null,"value of capex - improvements","$'000",0,365.97462000000002,0,0,0,464.67575625000006]
[null,null,null,"value of capex - compliance","$'000",291.10169000000002,0,604.94712300000003,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F27:F31)","v":2564.5045800000003},3941.6186499999994,4327.0710410000002,2100,3531.9699275000003,3402.8722500000008,{"$f":"SUM(L27:L30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",277.08235000000002,278.81858,61.568001000000002,627.88,81.579300000000003,3196.7615542500012]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",229.73322000000002,948.59159,327.19287700000001,269.63,545.09805000000006,182.56149487500002]
[null,null,null,"value of capex - improvements","$'000",0,489.25865000000005,0,405.99,547.57015000000001,1114.5025321250002]
[null,null,null,"value of capex - compliance","$'000",0,0,7.8801910000000008,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F35:F39)","v":506.81557000000004},1716.6688200000001,396.64106900000002,1303.5,1174.2474999999999,4493.8255812500011,{"$f":"SUM(L35:L38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F43:F47)","v":0},0,0,0,0,0,{"$f":"SUM(L43:L46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",0,19.440000000000001,0,0,0,1555.6536187500003]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,34.270160000000004,65,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,1020,125.70000000000002,596.34650625000006]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F51:F55)","v":0},53.710160000000002,65,1020,125.70000000000002,2152.0001250000005,{"$f":"SUM(L51:L54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",0,1948.2180000000001,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",3739.8708900000001,1750.7372700000001,2412.6164225798302,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,15.701649999999999,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,134.17364400000002,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F59:F63)","v":3739.8708900000001},3714.6569200000004,2546.7900665798302,0,0,0,{"$f":"SUM(L59:L62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0,1923.0716466000001,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F67:F71)","v":0},0,0,1923.0716466000001,0,0,{"$f":"SUM(L67:L70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",0,0,4109.8249469162902,4329.1128490350002,1200.1756198537951,6392.1180224290538]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F75:F79)","v":0},0,4109.8249469162902,4329.1128490350002,1200.1756198537951,6392.1180224290538,{"$f":"SUM(L75:L78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",42.283799999999999,107.85120000000001,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,419.53674000000001,0,65.130520000000004,75.533957525000019,102.09267162250002]
[null,null,null,"value of capex - improvements","$'000",0,412.16921000000002,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F83:F87)","v":42.283799999999999},939.55715000000009,0,65.130520000000004,75.533957525000019,102.09267162250002,{"$f":"SUM(L83:L86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F91:F95)","v":0},0,0,0,0,0,{"$f":"SUM(L91:L94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F99:F103)","v":0},0,0,0,0,0,{"$f":"SUM(L99:L102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F107:F111)","v":0},0,0,0,0,0,{"$f":"SUM(L107:L110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",0,961.11800000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,465,324.72500000000008,170.07471875000002,0,0,0,465,324.72500000000008,170.07471875000002,0,0,0,428.40449999999998,299.16914250000008,156.68983838437504,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,465,324.72500000000008,170.07471875000002,0,0,0,465,324.72500000000008,170.07471875000002,0,0,0,428.40449999999998,299.16914250000008,156.68983838437504,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F115:F119)","v":0},961.11800000000005,0,930,649.45000000000016,340.14943750000003,{"$f":"SUM(L115:L118)","v":0},0,0,930,649.45000000000016,340.14943750000003,0,0,0,856.80899999999997,598.33828500000016,313.37967676875007,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",22122.298340000001,8947.8088599999992,578.756123,2681.14,2116.339035,9644.5988471250021]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",9789.3956899999994,10286.315879999998,5527.6194610000011,5110.2,3210.797,3363.3098575000008]
[null,null,null,"value of capex - improvements","$'000",0,1993.24207,0,9833.0609999999997,5934.8416999999999,9004.8012182500024]
[null,null,null,"value of capex - compliance","$'000",443.43396000000001,0,5542.9089050000002,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,15534.06496,9600.2351699999963,5750.6871799999999,8460,8671.5,8888.2874999999985]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F123:F127)","v":47889.192949999997},30827.601979999996,17399.971669000002,26084.400999999998,19933.477735,30900.997422875003,{"$f":"SUM(L123:L126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,7162.3239093919992,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F131:F135)","v":0},7162.3239093919992,0,0,0,0,{"$f":"SUM(L131:L134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F139:F143)","v":0},0,0,0,0,0,{"$f":"SUM(L139:L142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F32,F40,F48,F56,F64,F72,F80,F88,F96,F104,F112,F120,F128,F136,F144)","v":54742.66779},49317.255589391993,28845.298792496123,37755.216015635,26690.554739878797,47784.055510676561]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,648.21760682249999,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F151:F155)","v":0},0,0,0,648.21760682249999,0,{"$f":"SUM(L151:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,417.03510369000003,975.46771896437531]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F159:F163)","v":0},0,0,0,417.03510369000003,975.46771896437531,{"$f":"SUM(L159:L162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",null,null,52.576348000000003,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F167:F171)","v":0},0,52.576348000000003,0,0,0,{"$f":"SUM(L167:L170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F175:F179)","v":0},0,0,0,0,0,{"$f":"SUM(L175:L178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,4880,5111.8000000000011,5354.6105000000007]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F183:F187)","v":0},0,0,4880,5111.8000000000011,5354.6105000000007,{"$f":"SUM(L183:L186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F191:F195)","v":0},0,0,0,0,0,{"$f":"SUM(L191:L194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F199:F203)","v":0},0,0,0,0,0,{"$f":"SUM(L199:L202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F207:F211)","v":0},0,0,0,0,0,{"$f":"SUM(L207:L210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F215:F219)","v":0},0,0,0,0,0,{"$f":"SUM(L215:L218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F223:F227)","v":0},0,0,0,0,0,{"$f":"SUM(L223:L226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,122,127.79500000000002,133.86526250000003]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F231:F235)","v":0},0,0,122,127.79500000000002,133.86526250000003,{"$f":"SUM(L231:L234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F239:F243)","v":0},0,0,0,0,0,{"$f":"SUM(L239:L242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",null,null,1000,322.74799999999999,4129.7533569875004,4051.2771272543764]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0.69936900000000002,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,1804.8143700000001,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F247:F251)","v":0},0,2805.513739,322.74799999999999,4129.7533569875004,4051.2771272543764,{"$f":"SUM(L247:L250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,{"$f":"SUM(L255:L258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F263:F267)","v":0},0,0,0,0,0,{"$f":"SUM(L263:L266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F156,F164,F172,F180,F188,F196,F204,F212,F220,F228,F236,F244,F252,F260,F268)","v":0},0,2858.090087,5324.7479999999996,10434.601067500002,10515.220608718753]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,182.41739999999999,219.74456047500004,200.15863225875003]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F275:F279)","v":0},0,0,182.41739999999999,219.74456047500004,200.15863225875003,{"$f":"SUM(L275:L278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",20992.462203876003,6000.3947282039999,12971.9075645097,1335.0189780000001,4949.5535175300001,25903.132804000801]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",3670.6003339469999,2367.9800773500001,806.20888508790006,3592.157913,2493.6696736050003,9785.4347945851168]
[null,null,null,"value of capex - improvements","$'000",0,4390.8145307040004,0,4045.5941339999999,4573.4083320150003,7477.1614968528393]
[null,null,null,"value of capex - compliance","$'000",1298.5833503220001,0,2100.4587350258998,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F283:F287)","v":25961.645888145002},12759.189336258001,15878.5751846235,8972.771025,12016.631523150001,43165.729095438757,{"$f":"SUM(L283:L286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",9841.0337924340001,10448.631289842,23726.742686187295,1663.13076,76.432890600000007,80.063452903500021]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",5367.3281963250001,5921.012793156,6294.0678334428003,5773.1421900000005,4773.8709587250005,5000.6298292644387]
[null,null,null,"value of capex - improvements","$'000",0,4439.3918605259996,0,2166.9897299999998,1036.1868009750003,660.2202157989376]
[null,null,null,"value of capex - compliance","$'000",124.11100398299999,0,10226.064171117299,847.596,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,3942.6565744934396,6257.9883983470063,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F291:F295)","v":19275.129567235439},27067.024341871005,40246.874690747398,10450.858679999999,5886.4906503000011,5740.9134979668761,{"$f":"SUM(L291:L294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",0,26.596714884000001,214.00557732510003,0,0,2112.6006117562501]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",31.560172568999999,211.49493624600004,178.27819717950001,0,1680.220875,0]
[null,null,null,"value of capex - improvements","$'000",0,338.40201202499998,0,842.98950000000002,176.60630025000003,816.03164588062509]
[null,null,null,"value of capex - compliance","$'000",0,0,2001.9848999999999,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F299:F303)","v":31.560172568999999},576.49366315500004,2394.2686745045999,842.98950000000002,1856.82717525,2928.6322576368752,{"$f":"SUM(L299:L302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",0,46.958799194999997,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,1076.4743869105296,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F307:F311)","v":0},46.958799194999997,1076.4743869105296,0,0,0,{"$f":"SUM(L307:L310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0,2927.81230952742,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F315:F319)","v":0},0,0,2927.81230952742,0,0,{"$f":"SUM(L315:L318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",0,0,5658.781236294235,6590.9296261255549,1827.2272692570843,9731.7860533734784]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F323:F327)","v":0},0,5658.781236294235,6590.9296261255549,1827.2272692570843,9731.7860533734784,{"$f":"SUM(L323:L326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",116.529727626,17.294275079999998,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,772.98870220200001,0,99.159039923999998,114.99792585471752,155.43268042944081]
[null,null,null,"value of capex - improvements","$'000",0,986.25764766300006,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F331:F335)","v":116.529727626},1776.5406249450002,0,99.159039923999998,114.99792585471752,155.43268042944081,{"$f":"SUM(L331:L334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",0,0,0,5.1823125000000001,192.66225600000001,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,15.5469375,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F339:F343)","v":0},0,0,20.72925,192.66225600000001,0,{"$f":"SUM(L339:L342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,204.81986899500001,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,72.623858666999993,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F347:F351)","v":0},277.44372766200001,0,0,0,0,{"$f":"SUM(L347:L350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,414.58499999999998,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,46.064999999999998,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F355:F359)","v":0},0,0,460.65,0,0,{"$f":"SUM(L355:L358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",0,5180.1855960330004,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,428.40449999999998,299.16914250000008,156.68983838437504]
[null,null,null,"value of capex - compliance","$'000",0,0,0,428.40449999999998,299.16914250000008,156.68983838437504]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F363:F367)","v":0},5180.1855960330004,0,856.80899999999997,598.33828500000016,313.37967676875007,{"$f":"SUM(L363:L366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",92301.868017497996,45739.417149648005,11400.586668421802,10791.716647500001,22597.060683525,69198.975604470979]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",7237.3510685579995,4139.2557307590005,4721.5965671655003,2706.2035874999997,1196.5878948750001,20273.116068646883]
[null,null,null,"value of capex - improvements","$'000",0,1041.5024992890001,0,4065.2777085000002,3832.9357524749998,9381.8831010828781]
[null,null,null,"value of capex - compliance","$'000",157.816828974,0,8.6284950345000002,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,8613.5745544665551,13671.910959445995,12726.400094211001,9526.2419999999765,9764.3980499999743,10008.508001249973]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F371:F375)","v":108310.61046949655},64592.086339142006,28857.211824832804,27089.43994349998,37390.982380874979,108862.4827754507,{"$f":"SUM(L371:L374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,9947.6123105691513,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F379:F383)","v":0},9947.6123105691513,0,0,0,0,{"$f":"SUM(L379:L382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F387:F391)","v":0},0,0,0,0,0,{"$f":"SUM(L387:L390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F280,F288,F296,F304,F312,F320,F328,F336,F344,F352,F360,F368,F376,F384,F392)","v":153695.47582507198},122223.53473883017,94112.185997913068,58494.565774076953,60103.902026161784,171098.51466932363]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,15.582599999999999,18.771189525,17.098105241250003]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F398:F402)","v":0},0,0,15.582599999999999,18.771189525,17.098105241250003,{"$f":"SUM(L398:L401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",1793.2343161240003,512.57035179600007,1108.0963044902999,114.04102199999998,422.8045824699999,2212.7174119992001]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",313.55285605300003,202.27942265000001,68.8685979121,306.85208699999993,213.01617639499997,835.89896703988768]
[null,null,null,"value of capex - improvements","$'000",0,375.07554929600002,0,345.58586599999995,390.67321798499995,638.7198630221626]
[null,null,null,"value of capex - compliance","$'000",110.92858967800002,0,179.42700797409998,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F406:F410)","v":2217.7157618550004},1089.925323742,1356.3919103764999,766.47897499999988,1026.4939768499999,3687.3362420612502,{"$f":"SUM(L406:L409)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",840.648387566,892.55105015800007,2026.8041348126997,142.06923999999998,6.5291094000000003,6.8392420965000014]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",458.49205367500002,505.78932684400002,537.65672255720006,493.15780999999993,407.79729127500002,427.16766261056256]
[null,null,null,"value of capex - improvements","$'000",0,379.22515947400001,0,185.11026999999999,88.513949025000002,56.397841076062505]
[null,null,null,"value of capex - compliance","$'000",10.601906017000001,0,873.5387498826999,72.403999999999996,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,336.79265430656028,534.57471719299792,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F414:F418)","v":1646.5350015645602},2312.140253668998,3437.9996072525996,892.74131999999997,502.84034969999999,490.40474578312507,{"$f":"SUM(L414:L417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",0,2.2719651160000005,18.2809496749,0,0,180.46420074375004]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",2.6959574310000001,18.066483754,15.229017820500001,0,143.52912499999999,0]
[null,null,null,"value of capex - improvements","$'000",0,28.907237975000005,0,72.010499999999993,15.086199750000002,69.707685369375]
[null,null,null,"value of capex - compliance","$'000",0,0,171.01509999999999,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F422:F426)","v":2.6959574310000001},49.245686845000009,204.52506749539998,72.010499999999993,158.61532474999998,250.17188611312503,{"$f":"SUM(L422:L425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",0,4.0113508050000002,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,91.955426299640365,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F430:F434)","v":0},4.0113508050000002,91.955426299640365,0,0,0,{"$f":"SUM(L430:L433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0,250.10184387257999,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F438:F442)","v":0},0,0,250.10184387257999,0,0,{"$f":"SUM(L438:L441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",0,0,483.38878030647595,563.01547983944545,156.08681872412083,831.31614284217164]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F446:F450)","v":0},0,483.38878030647595,563.01547983944545,156.08681872412083,831.31614284217164,{"$f":"SUM(L446:L449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",9.9542923740000013,1.47732492,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,66.030837797999993,0,8.4704400759999992,9.8234416202825017,13.277490448059252]
[null,null,null,"value of capex - improvements","$'000",0,84.24886233700002,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F454:F458)","v":9.9542923740000013},151.75702505500001,0,8.4704400759999992,9.8234416202825017,13.277490448059252,{"$f":"SUM(L454:L457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0.44268749999999996,16.457744000000002,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,1.3280624999999997,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F462:F466)","v":0},0,0,1.7707499999999996,16.457744000000002,0,{"$f":"SUM(L462:L465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,17.496281005,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,6.2037313330000003,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F470:F474)","v":0},23.700012338000001,0,0,0,0,{"$f":"SUM(L470:L473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,47.755000000000003,12.926150000000002,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,3.9349999999999996,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F478:F482)","v":0},0,0,51.690000000000005,12.926150000000002,0,{"$f":"SUM(L478:L481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",0,442.50581396700005,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,36.595500000000001,25.555857500000002,13.384880365624999]
[null,null,null,"value of capex - compliance","$'000",0,0,0,36.595500000000001,25.555857500000002,13.384880365624999]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F486:F490)","v":0},442.50581396700005,0,73.191000000000003,51.111715000000004,26.769760731249999,{"$f":"SUM(L486:L489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",7884.6814425020002,3907.1878103520003,973.86971757820004,921.85835249999991,1930.3035664749998,5911.1683274415127]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",618.23459144200001,353.58669924100008,403.33186783449997,231.17141249999997,102.21585512499999,1731.7857751031254]
[null,null,null,"value of capex - improvements","$'000",0,88.968030711000011,0,347.2672915,327.41999752499993,801.42646266712518]
[null,null,null,"value of capex - compliance","$'000",13.481151026000001,0,0.73706996549999992,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,735.7954167334392,1167.8925350140025,1087.1243757889999,813.75799999999788,834.10194999999771,854.95449874999758]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F494:F498)","v":9252.1926017034402},5517.6350753180031,2465.0630311672003,2314.0550564999976,3194.0413691249978,9299.3350639617602,{"$f":"SUM(L494:L497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,849.75262003884973,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F502:F506)","v":0},849.75262003884973,0,0,0,0,{"$f":"SUM(L502:L505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F510:F514)","v":0},0,0,0,0,0,{"$f":"SUM(L510:L513)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F403,F411,F419,F427,F435,F443,F451,F459,F467,F475,F483,F491,F499,F507,F515)","v":13129.093614928001},10440.67316177785,8039.3238228978171,5009.1079652880235,5147.1680792944007,14615.709437181991]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F521:F525)","v":0},0,0,0,0,0,{"$f":"SUM(L521:L524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F529:F533)","v":0},0,0,0,0,0,{"$f":"SUM(L529:L532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F537:F541)","v":0},0,0,0,0,0,{"$f":"SUM(L537:L540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F545:F549)","v":0},0,0,0,0,0,{"$f":"SUM(L545:L548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F553:F557)","v":0},0,0,0,0,0,{"$f":"SUM(L553:L556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F561:F565)","v":0},0,0,0,0,0,{"$f":"SUM(L561:L564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F569:F573)","v":0},0,0,0,0,0,{"$f":"SUM(L569:L572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F577:F581)","v":0},0,0,0,0,0,{"$f":"SUM(L577:L580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F585:F589)","v":0},0,0,0,0,0,{"$f":"SUM(L585:L588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F593:F597)","v":0},0,0,0,0,0,{"$f":"SUM(L593:L596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F601:F605)","v":0},0,0,0,0,0,{"$f":"SUM(L601:L604)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F609:F613)","v":0},0,0,0,0,0,{"$f":"SUM(L609:L612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F617:F621)","v":0},0,0,0,0,0,{"$f":"SUM(L617:L620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F625:F629)","v":0},0,0,0,0,0,{"$f":"SUM(L625:L628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F633:F637)","v":0},0,0,0,0,0,{"$f":"SUM(L633:L636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F526,F534,F542,F550,F558,F566,F574,F582,F590,F598,F606,F614,F622,F630,F638)","v":0},0,0,0,0,0]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F644:F648)","v":0},0,0,0,0,0,{"$f":"SUM(L644:L647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F652:F656)","v":0},0,0,0,0,0,{"$f":"SUM(L652:L655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F660:F664)","v":0},0,0,0,0,0,{"$f":"SUM(L660:L663)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F668:F672)","v":0},0,0,0,0,0,{"$f":"SUM(L668:L671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F676:F680)","v":0},0,0,0,0,0,{"$f":"SUM(L676:L679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F684:F688)","v":0},0,0,0,0,0,{"$f":"SUM(L684:L687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F692:F696)","v":0},0,0,0,0,0,{"$f":"SUM(L692:L695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",49.726149999999997,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F700:F704)","v":49.726149999999997},0,0,0,0,0,{"$f":"SUM(L700:L703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F708:F712)","v":0},0,0,0,0,0,{"$f":"SUM(L708:L711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",2000,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F716:F720)","v":2000},0,0,0,0,0,{"$f":"SUM(L716:L719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F724:F728)","v":0},0,0,0,0,0,{"$f":"SUM(L724:L727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F732:F736)","v":0},0,0,0,0,0,{"$f":"SUM(L732:L735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F740:F744)","v":0},0,0,0,0,0,{"$f":"SUM(L740:L743)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F748:F752)","v":0},0,0,0,0,0,{"$f":"SUM(L748:L751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F756:F760)","v":0},0,0,0,0,0,{"$f":"SUM(L756:L759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F649,F657,F665,F673,F681,F689,F697,F705,F713,F721,F729,F737,F745,F753,F761)","v":2049.72615},0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Logan"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$783:$D$1517,$D773,F$783:F$1517)","v":31660.685799999996},56826.062679999995,{"$f":"SUMIF($D$783:$D$1517,$D773,H$783:H$1517)","v":50044.688799373012},23557.666261666665,69878.160441615008,108159.34668896055,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",6302.85,4737.9000000000005,{"$f":"SUMIF($D$783:$D$1517,$D774,H$783:H$1517)","v":9616.3880795099994},8353.2000000000007,8528.6716750000014,8956.9027687500038,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,15281.523333333333,31191.756274999992,25762.966486187503,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,5866,360,251.40000000000006,131.67075000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",2723.0000000000005,27022.017179999999,7544.26,9199.9999999999964,9429.9999999999982,9665.7499999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F773:F777)","v":40686.535799999998},88585.979859999992,73071.336878883012,56752.389595000001,119279.988391615,152676.63669389804,{"$f":"SUM(L773:L776)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0,0]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",530,2974.9,237.48879000000005,3250,1209.5,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",10,0,0,1400,1089.4000000000001,921.69525000000021]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F783:F787)","v":540},2974.9,{"$f":"SUM(H783:H787)","v":237.48879000000005},4650,2298.9,921.69525000000021,{"$f":"SUM(L783:L786)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",50,213.2,1125,34.32,35.950200000000002,37.657834500000014]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",932.5,176.7,3.6679280000000003,118.82,240.21270000000004,80.450828250000015]
[null,null,null,"value of capex - improvements","$'000",0,0,0,119.86,241.30210000000002,81.59197475000002]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F791:F795)","v":982.5},389.9,{"$f":"SUM(H791:H795)","v":1128.6679280000001},273,517.46500000000003,199.70063750000006,{"$f":"SUM(L791:L794)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F799:F803)","v":0},0,{"$f":"SUM(H799:H803)","v":0},0,0,0,{"$f":"SUM(L799:L802)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",70,6.4,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",33,100,1181.8720210000001,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,425,52.375000000000007,54.862812500000011]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F807:F811)","v":103},106.4,{"$f":"SUM(H807:H811)","v":1181.8720210000001},425,52.375000000000007,54.862812500000011,{"$f":"SUM(L807:L810)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",866,587.9,369.27684534195004,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F815:F819)","v":866},587.9,{"$f":"SUM(H815:H819)","v":369.27684534195004},0,0,0,{"$f":"SUM(L815:L818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",0,0,1811.519079157451,1004.365089,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F823:F827)","v":0},0,{"$f":"SUM(H823:H827)","v":1811.519079157451},1004.365089,0,0,{"$f":"SUM(L823:L826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0,2260.9713057750005,626.81725633117503,3338.4196568266643]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F831:F835)","v":0},0,{"$f":"SUM(H831:H835)","v":0},2260.9713057750005,626.81725633117503,3338.4196568266643,{"$f":"SUM(L831:L834)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",0,1245.7,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,34.015800000000006,39.449216625000005,53.320070212500021]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F839:F843)","v":0},1245.7,{"$f":"SUM(H839:H843)","v":0},34.015800000000006,39.449216625000005,53.320070212500021,{"$f":"SUM(L839:L842)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F847:F851)","v":0},0,{"$f":"SUM(H847:H851)","v":0},0,0,0,{"$f":"SUM(L847:L850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F855:F859)","v":0},0,{"$f":"SUM(H855:H859)","v":0},0,0,0,{"$f":"SUM(L855:L858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F863:F867)","v":0},0,{"$f":"SUM(H863:H867)","v":0},0,0,0,{"$f":"SUM(L863:L866)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",0,1354.2,0,599.4,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,1380.6,125.70000000000002,65.835375000000013]
[null,null,null,"value of capex - compliance","$'000",0,0,0,180,125.70000000000002,65.835375000000013]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F871:F875)","v":0},1354.2,{"$f":"SUM(H871:H875)","v":0},2160,251.40000000000003,131.67075000000003,{"$f":"SUM(L871:L874)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",18513.685799999999,21713,18200.640171000003,4767.9049999999997,2383.8054874999998,590.21962315625012]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",1435.3500000000001,2098.5,3958.7679890000004,1662.9,1741.8877500000003,2186.7219806250009]
[null,null,null,"value of capex - improvements","$'000",0,0,0,4092.19,3261.0665249999997,3415.9671849375009]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,1349,11530.017180000003,3675.88,4093.9999999999991,4196.3499999999995,4301.2587499999991]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F879:F883)","v":21298.035799999998},35341.517180000003,{"$f":"SUM(H879:H883)","v":25835.288160000004},14616.994999999999,11583.1097625,10494.167538718752,{"$f":"SUM(L879:L882)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,2815.6508079040004,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F887:F891)","v":0},2815.6508079040004,{"$f":"SUM(H887:H891)","v":0},0,0,0,{"$f":"SUM(L887:L890)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F895:F899)","v":0},0,0,0,0,0,{"$f":"SUM(L895:L898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F788,F796,F804,F812,F820,F828,F836,F844,F852,F860,F868,F876,F884,F892,F900)","v":23789.535799999998},44816.167987904002,30564.112823499403,25424.347194775,15369.516235456176,15193.836715757916]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F907:F911)","v":0},0,{"$f":"SUM(H907:H911)","v":0},0,0,0,{"$f":"SUM(L907:L910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F915:F919)","v":0},0,{"$f":"SUM(H915:H919)","v":0},0,0,0,{"$f":"SUM(L915:L918)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F923:F927)","v":0},0,{"$f":"SUM(H923:H927)","v":0},0,0,0,{"$f":"SUM(L923:L926)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F931:F935)","v":0},0,{"$f":"SUM(H931:H935)","v":0},0,0,0,{"$f":"SUM(L931:L934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,1920,2011.2000000000003,2106.7320000000004]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F939:F943)","v":0},0,{"$f":"SUM(H939:H943)","v":0},1920,2011.2000000000003,2106.7320000000004,{"$f":"SUM(L939:L942)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F947:F951)","v":0},0,{"$f":"SUM(H947:H951)","v":0},0,0,0,{"$f":"SUM(L947:L950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F955:F959)","v":0},0,{"$f":"SUM(H955:H959)","v":0},0,0,0,{"$f":"SUM(L955:L958)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F963:F967)","v":0},0,{"$f":"SUM(H963:H967)","v":0},0,0,0,{"$f":"SUM(L963:L966)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F971:F975)","v":0},0,{"$f":"SUM(H971:H975)","v":0},0,0,0,{"$f":"SUM(L971:L974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F979:F983)","v":0},0,{"$f":"SUM(H979:H983)","v":0},0,0,0,{"$f":"SUM(L979:L982)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,60,62.850000000000009,65.835375000000013]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,68,71.230000000000018,74.613425000000021]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F987:F991)","v":0},0,{"$f":"SUM(H987:H991)","v":0},128,134.08000000000004,140.44880000000003,{"$f":"SUM(L987:L990)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F995:F999)","v":0},0,{"$f":"SUM(H995:H999)","v":0},0,0,0,{"$f":"SUM(L995:L998)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1003:F1007)","v":0},0,{"$f":"SUM(H1003:H1007)","v":0},0,0,0,{"$f":"SUM(L1003:L1006)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1011:F1015)","v":0},0,{"$f":"SUM(H1011:H1015)","v":0},0,0,0,{"$f":"SUM(L1011:L1014)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1019:F1023)","v":0},0,{"$f":"SUM(H1019:H1023)","v":0},0,0,0,{"$f":"SUM(L1019:L1022)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F912,F920,F928,F936,F944,F952,F960,F968,F976,F984,F992,F1000,F1008,F1016,F1024)","v":0},0,0,2048,2145.2800000000002,2247.1808000000005]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,2910.0713274937507]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,79.047539999999998,95.222642872500018,86.73540731212502]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1031:F1035)","v":0},0,{"$f":"SUM(H1031:H1035)","v":0},79.047539999999998,95.222642872500018,2996.8067348058757,{"$f":"SUM(L1031:L1034)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",833.01749999999993,1215.8369999999998,947.66071375470005,492.71123999999998,1877.3346222750001,5471.1817278845638]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",401.625,0,319.46674133879998,772.83250499999997,535.1749934625002,583.34110477228126]
[null,null,null,"value of capex - improvements","$'000",0,0,0,903.28858500000001,1100.0744646375001,1862.7615498344067]
[null,null,null,"value of capex - compliance","$'000",0,0,5404.3458000000001,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1039:F1043)","v":1234.6424999999999},1215.8369999999998,{"$f":"SUM(H1039:H1043)","v":6671.4732550935005},2168.8323300000002,3512.5840803750002,7917.2843824912516,{"$f":"SUM(L1039:L1042)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",8372.6999999999989,11529.189,6144.3401843028032,2618.6294160000002,6663.9068070600006,7128.5106899248503]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",1107.54,610.09199999999998,172.10920554629999,1685.269599,2068.6774154475002,2166.9395926812567]
[null,null,null,"value of capex - improvements","$'000",0,0,0,1577.182683,10897.064377372499,7379.9119538462055]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1047:F1051)","v":9480.239999999998},12139.281000000001,{"$f":"SUM(H1047:H1051)","v":6316.4493898491028},5881.081698,19629.648599879998,16675.362236452311,{"$f":"SUM(L1047:L1050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",66.149999999999991,44.981999999999999,155.54814799260001,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,170.00549999999998,44.059862411400005,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,359.30700000000002,75.274816500000014,78.85037028375001]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1055:F1059)","v":66.149999999999991},214.98749999999998,{"$f":"SUM(H1055:H1059)","v":199.60801040400003},359.30700000000002,75.274816500000014,78.85037028375001,{"$f":"SUM(L1055:L1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,424.31278758542459,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1063:F1067)","v":0},0,{"$f":"SUM(H1063:H1067)","v":424.31278758542459},0,0,0,{"$f":"SUM(L1063:L1066)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0,1154.0527277643002,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1071:F1075)","v":0},0,{"$f":"SUM(H1071:H1075)","v":0},1154.0527277643002,0,0,{"$f":"SUM(L1071:L1074)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",0,null,2503.8043395596865,2597.9398641029929,720.23626906323818,3835.9679697934735]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1079:F1083)","v":0},0,{"$f":"SUM(H1079:H1083)","v":2503.8043395596865},2597.9398641029929,720.23626906323818,3835.9679697934735,{"$f":"SUM(L1079:L1082)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",0,8.3160000000000007,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,34.586999999999996,106.3885436724,39.085415460000014,45.328612625887523,61.266737710473784]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1087:F1091)","v":0},42.902999999999999,{"$f":"SUM(H1087:H1091)","v":106.3885436724},39.085415460000014,45.328612625887523,61.266737710473784,{"$f":"SUM(L1087:L1090)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1095:F1099)","v":0},0,{"$f":"SUM(H1095:H1099)","v":0},0,0,0,{"$f":"SUM(L1095:L1098)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1103:F1107)","v":0},0,{"$f":"SUM(H1103:H1107)","v":0},0,0,0,{"$f":"SUM(L1103:L1106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1111:F1115)","v":0},0,{"$f":"SUM(H1111:H1115)","v":0},0,0,0,{"$f":"SUM(L1111:L1114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",0,0,0,1811.89,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,3789.614,115.80741000000002,60.654130987500018]
[null,null,null,"value of capex - compliance","$'000",0,0,0,165.834,115.80741000000002,60.654130987500018]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1119:F1123)","v":0},0,{"$f":"SUM(H1119:H1123)","v":0},5767.3379999999997,231.61482000000004,121.30826197500004,{"$f":"SUM(L1119:L1122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",2537.7974999999997,8759.9609999999993,16662.355165855504,1989.0498480000001,51132.978571155007,76586.670726882119]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",1350.405,862.50149999999996,2713.5755362053001,404.41384799999997,423.62350578000002,443.74562230455007]
[null,null,null,"value of capex - improvements","$'000",0,0,0,1826.3666939999998,13062.728633062499,10933.007117496714]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,1298.4300000000003,14639.939999999997,3563.938494,4704.157799999999,4821.7617449999989,4942.305788624999]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1127:F1131)","v":5186.6324999999997},24262.402499999997,{"$f":"SUM(H1127:H1131)","v":22939.869196060805},8923.98819,69441.092454997503,92905.729255308383,{"$f":"SUM(L1127:L1130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,3487.0612191307191,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1135:F1139)","v":0},3487.0612191307191,{"$f":"SUM(H1135:H1139)","v":0},0,0,0,{"$f":"SUM(L1135:L1138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1143:F1147)","v":0},0,{"$f":"SUM(H1143:H1147)","v":0},0,0,0,{"$f":"SUM(L1143:L1146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F1036,F1044,F1052,F1060,F1068,F1076,F1084,F1092,F1100,F1108,F1116,F1124,F1132,F1140,F1148)","v":15967.664999999997},41362.472219130708,39161.905522224915,26970.672765327294,93751.002296314124,124592.57594882052]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,248.58636000625]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,6.7524599999999992,8.1341821275000008,7.4091789378750006]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1154:F1158)","v":0},0,{"$f":"SUM(H1154:H1158)","v":0},6.7524599999999992,8.1341821275000008,255.995538944125,{"$f":"SUM(L1154:L1157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",48.482500000000002,70.762999999999991,80.951805245299994,42.088759999999994,160.36712772499999,467.36351024043751]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",23.375,0,27.289734661199994,66.017494999999997,45.716131537500004,49.830614290218747]
[null,null,null,"value of capex - improvements","$'000",0,0,0,77.161414999999991,93.971410362499981,159.12225547809379]
[null,null,null,"value of capex - compliance","$'000",0,0,461.65419999999995,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1162:F1166)","v":71.857500000000002},70.762999999999991,{"$f":"SUM(H1162:H1166)","v":569.8957399064999},185.26766999999998,300.05466962499997,676.31638000875,{"$f":"SUM(L1162:L1165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",487.3,671.01100000000008,524.86657169720013,223.69058399999997,569.24939293999989,608.93714457515]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",64.459999999999994,35.508000000000003,14.702045453699997,143.96040099999999,176.7121595525,185.10598713124375]
[null,null,null,"value of capex - improvements","$'000",0,0,0,134.72731699999997,930.85744762749982,630.41253746629366]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1170:F1174)","v":551.76},706.51900000000012,{"$f":"SUM(H1170:H1174)","v":539.56861715090008},502.37830199999996,1676.8190001199996,1424.4556691726875,{"$f":"SUM(L1170:L1173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",3.85,2.6179999999999999,13.287354007399999,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,9.8945000000000007,3.7637155886000007,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,30.692999999999998,6.4301835000000001,6.7356172162500005]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1178:F1182)","v":3.85},12.512500000000001,{"$f":"SUM(H1178:H1182)","v":17.051069596000001},30.692999999999998,6.4301835000000001,6.7356172162500005,{"$f":"SUM(L1178:L1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,36.245974582625536,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1186:F1190)","v":0},0,{"$f":"SUM(H1186:H1190)","v":36.245974582625536},0,0,0,{"$f":"SUM(L1186:L1189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0,98.582383235700007,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1194:F1198)","v":0},0,{"$f":"SUM(H1194:H1198)","v":0},98.582383235700007,0,0,{"$f":"SUM(L1194:L1197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",0,0,213.88190765586376,221.92322512200752,61.52457872058703,327.67901793416507]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1202:F1206)","v":0},0,{"$f":"SUM(H1202:H1206)","v":213.88190765586376},221.92322512200752,61.52457872058703,327.67901793416507,{"$f":"SUM(L1202:L1205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",0,0.48400000000000004,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,2.0129999999999999,9.0880043276000002,3.3387845400000002,3.8720957491125008,5.2335745770262516]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1210:F1214)","v":0},2.4969999999999999,{"$f":"SUM(H1210:H1214)","v":9.0880043276000002},{"$f":"SUM(I1210:I1214)","v":3.3387845400000002},3.8720957491125008,5.2335745770262516,{"$f":"SUM(L1210:L1213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1218:F1222)","v":0},0,{"$f":"SUM(H1218:H1222)","v":0},0,0,0,{"$f":"SUM(L1218:L1221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1226:F1230)","v":0},0,{"$f":"SUM(H1226:H1230)","v":0},0,0,0,{"$f":"SUM(L1226:L1229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,5.46,5.7193500000000013,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1234:F1238)","v":0},0,{"$f":"SUM(H1234:H1238)","v":0},5.46,5.7193500000000013,0,{"$f":"SUM(L1234:L1237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",0,0,0,154.77666666666667,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,323.71933333333334,9.8925900000000002,5.1812440125000006]
[null,null,null,"value of capex - compliance","$'000",0,0,0,14.165999999999999,9.8925900000000002,5.1812440125000006]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1242:F1246)","v":0},0,{"$f":"SUM(H1242:H1246)","v":0},492.66199999999998,19.78518,10.362488025000001,{"$f":"SUM(L1242:L1245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",147.70250000000001,509.83899999999994,1423.3445691445002,169.91015199999998,4367.9207788450003,6542.2457247428874]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",78.594999999999999,50.198500000000003,231.80114479470001,34.546151999999992,36.187094219999999,37.905981195450003]
[null,null,null,"value of capex - improvements","$'000",0,0,0,156.01330599999997,1115.8544919374997,933.92777612828752]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,75.57000000000005,852.06,304.441506,401.84219999999988,411.8882549999999,422.18546137499987]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1250:F1254)","v":301.86750000000006},1412.0974999999999,{"$f":"SUM(H1250:H1254)","v":1959.5872199392002},762.31180999999992,5931.8506200025004,7936.2649434416253,{"$f":"SUM(L1250:L1253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,202.95065296527997,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1258:F1262)","v":0},202.95065296527997,{"$f":"SUM(H1258:H1262)","v":0},0,0,0,{"$f":"SUM(L1258:L1261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1266:F1270)","v":0},0,0,0,0,0,{"$f":"SUM(L1266:L1269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F1159,F1167,F1175,F1183,F1191,F1199,F1207,F1215,F1223,F1231,F1239,F1247,F1255,F1263,F1271)","v":929.33500000000004},2407.33965296528,3345.3185331586892,2309.3696348977073,8014.1898598446987,10643.043229319628]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1277:F1281)","v":0},0,0,0,0,0,{"$f":"SUM(L1277:L1280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1285:F1289)","v":0},0,0,0,0,0,{"$f":"SUM(L1285:L1288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1293:F1297)","v":0},0,0,0,0,0,{"$f":"SUM(L1293:L1296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1301:F1305)","v":0},0,0,0,0,0,{"$f":"SUM(L1301:L1304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1309:F1313)","v":0},0,0,0,0,0,{"$f":"SUM(L1309:L1312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1317:F1321)","v":0},0,0,0,0,0,{"$f":"SUM(L1317:L1320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1325:F1329)","v":0},0,0,0,0,0,{"$f":"SUM(L1325:L1328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1333:F1337)","v":0},0,0,0,0,0,{"$f":"SUM(L1333:L1336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1341:F1345)","v":0},0,0,0,0,0,{"$f":"SUM(L1341:L1344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1349:F1353)","v":0},0,0,0,0,0,{"$f":"SUM(L1349:L1352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1357:F1361)","v":0},0,0,0,0,0,{"$f":"SUM(L1357:L1360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1365:F1369)","v":0},0,0,0,0,0,{"$f":"SUM(L1365:L1368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1373:F1377)","v":0},0,0,0,0,0,{"$f":"SUM(L1373:L1376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1381:F1385)","v":0},0,0,0,0,0,{"$f":"SUM(L1381:L1384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1389:F1393)","v":0},0,0,0,0,0,{"$f":"SUM(L1389:L1392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F1282,F1290,F1298,F1306,F1314,F1322,F1330,F1338,F1346,F1354,F1362,F1370,F1378,F1386,F1394)","v":0},0,0,0,0,0]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1400:F1404)","v":0},0,0,0,0,0,{"$f":"SUM(L1400:L1403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1408:F1412)","v":0},0,0,0,0,0,{"$f":"SUM(L1408:L1411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1416:F1420)","v":0},0,0,0,0,0,{"$f":"SUM(L1416:L1419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1424:F1428)","v":0},0,0,0,0,0,{"$f":"SUM(L1424:L1427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1432:F1436)","v":0},0,0,0,0,0,{"$f":"SUM(L1432:L1435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1440:F1444)","v":0},0,0,0,0,0,{"$f":"SUM(L1440:L1443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1448:F1452)","v":0},0,0,0,0,0,{"$f":"SUM(L1448:L1451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1456:F1460)","v":0},0,0,0,0,0,{"$f":"SUM(L1456:L1459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1464:F1468)","v":0},0,0,0,0,0,{"$f":"SUM(L1464:L1467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1472:F1476)","v":0},0,0,0,0,0,{"$f":"SUM(L1472:L1475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1480:F1484)","v":0},0,0,0,0,0,{"$f":"SUM(L1480:L1483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1488:F1492)","v":0},0,0,0,0,0,{"$f":"SUM(L1488:L1491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1496:F1500)","v":0},0,0,0,0,0,{"$f":"SUM(L1496:L1499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1504:F1508)","v":0},0,0,0,0,0,{"$f":"SUM(L1504:L1507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1512:F1516)","v":0},0,0,0,0,0,{"$f":"SUM(L1512:L1515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F1405,F1413,F1421,F1429,F1437,F1445,F1453,F1461,F1469,F1477,F1485,F1493,F1501,F1509,F1517)","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - Redland"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1529,F$1539:F$2273)","v":745.83699999999999},{"$f":"SUMIF($D$1539:$D$2273,$D1529,G$1539:G$2273)","v":5253.8244006714431},1973.2710691100001,3218.0516499999994,2022.6358877743937,7686.7499344853768,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1530,F$1539:F$2273)","v":2040.7150000000001},{"$f":"SUMIF($D$1539:$D$2273,$D1530,G$1539:G$2273)","v":1906.6886152267457},1182.7728737000002,5439.6500000000005,14549.82985,8242.0971471318753,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1531,F$1539:F$2273)","v":0},6135.299764101811,0,6997.62,15215.317075000001,19919.564242507506,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1532,F$1539:F$2273)","v":671.05900000000008},0,3721.9962440000004,210,146.65,11367.017402526253,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1533,F$1539:F$2273)","v":1587.3490000000002},15361.4,3699.9017200000112,3766.8750000000005,3861.0468749999991,3957.5730468749989,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1529:F1533)","v":5044.9600000000009},28657.212780000002,10577.941906810012,19632.196649999998,35795.479687774394,51173.001773526004,{"$f":"SUM(L1529:L1532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0,0]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",0,2.68,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,4.3620000000000001,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,14.04,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1539:F1543)","v":0},21.082000000000001,{"$f":"SUM(H1539:H1543)","v":0},0,0,0,{"$f":"SUM(L1539:L1542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",0,0,0,19.8,20.740500000000004,21.725673750000006]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,68.55,138.58425000000003,46.41393937500002]
[null,null,null,"value of capex - improvements","$'000",0,0,0,69.150000000000006,139.21275000000003,47.072293125000009]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1547:F1551)","v":0},0,{"$f":"SUM(H1547:H1551)","v":0},157.5,298.53750000000002,115.21190625000003,{"$f":"SUM(L1547:L1550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1555:F1559)","v":0},0,{"$f":"SUM(H1555:H1559)","v":0},0,0,0,{"$f":"SUM(L1555:L1558)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",0,2.8,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,4.5599999999999996,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,14.69,0,255,31.425000000000004,32.917687500000007]
[null,null,null,"value of capex - compliance","$'000",0,0,107.34669,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1563:F1567)","v":0},22.049999999999997,{"$f":"SUM(H1563:H1567)","v":107.34669},{"$f":"SUM(I1563:I1567)","v":255},31.425000000000004,32.917687500000007,{"$f":"SUM(L1563:L1566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",0,67.599999999999994,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",631.46,110.01,139.43062020689999,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,353.99,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1571:F1575)","v":631.46},531.6,{"$f":"SUM(H1571:H1575)","v":139.43062020689999},0,0,0,{"$f":"SUM(L1571:L1574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0,379.22563800000006,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1579:F1583)","v":0},0,{"$f":"SUM(H1579:H1583)","v":0},379.22563800000006,0,0,{"$f":"SUM(L1579:L1582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",0,0,729.91611248102413,853.69184504999998,236.67207925184999,1260.5120768707172]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1587:F1591)","v":0},0,{"$f":"SUM(H1587:H1591)","v":729.91611248102413},853.69184504999998,236.67207925184999,1260.5120768707172,{"$f":"SUM(L1587:L1590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,12.8436,14.895135750000003,20.132457675000005]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1595:F1599)","v":0},0,{"$f":"SUM(H1595:H1599)","v":0},12.8436,14.895135750000003,20.132457675000005,{"$f":"SUM(L1595:L1598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1603:F1607)","v":0},0,{"$f":"SUM(H1603:H1607)","v":0},0,0,0,{"$f":"SUM(L1603:L1606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1611:F1615)","v":0},0,{"$f":"SUM(H1611:H1615)","v":0},0,0,0,{"$f":"SUM(L1611:L1614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1619:F1623)","v":0},{"$f":"SUM(G1619:G1623)","v":0},{"$f":"SUM(H1619:H1623)","v":0},0,0,0,{"$f":"SUM(L1619:L1622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,105,73.325000000000003,38.403968750000004]
[null,null,null,"value of capex - compliance","$'000",0,0,0,105,73.325000000000003,38.403968750000004]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1627:F1631)","v":0},0,{"$f":"SUM(H1627:H1631)","v":0},210,146.65,76.807937500000008,{"$f":"SUM(L1627:L1630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",586.91399999999999,520.75,71.423396000000011,103.455,1289.6138447243936,113.51664534375001]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",276.33699999999999,847.56,0,1081.9000000000001,1133.29025,1187.1215368750004]
[null,null,null,"value of capex - improvements","$'000",0,2727.24,0,2526.09,2128.6142749999999,2229.723453062501]
[null,null,null,"value of capex - compliance","$'000",280.30900000000003,0,2378.0730600000002,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,498.16100000000006,8493.4,1466.7585600000109,1570.786875,1610.0565468749999,1650.3079605468745]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1635:F1639)","v":1641.721},12588.949999999999,{"$f":"SUM(H1635:H1639)","v":3916.255016000011},5282.2318750000004,6161.5749165993939,5180.6695958281261,{"$f":"SUM(L1635:L1638)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,1668.853838624,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1643:F1647)","v":0},1668.853838624,{"$f":"SUM(H1643:H1647)","v":0},0,0,0,{"$f":"SUM(L1643:L1646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1651:F1655)","v":0},0,{"$f":"SUM(H1651:H1655)","v":0},0,0,0,{"$f":"SUM(L1651:L1654)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F1544,F1552,F1560,F1568,F1576,F1584,F1592,F1600,F1608,F1616,F1624,F1632,F1640,F1648,F1656)","v":2273.181},14832.535838623999,4892.9484386879349,7150.4929580500002,6889.754631601244,6686.2516616238436]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1663:F1667)","v":0},0,{"$f":"SUM(H1663:H1667)","v":0},0,0,0,{"$f":"SUM(L1663:L1666)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1671:F1675)","v":0},0,{"$f":"SUM(H1671:H1675)","v":0},0,0,0,{"$f":"SUM(L1671:L1674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1679:F1683)","v":0},0,{"$f":"SUM(H1679:H1683)","v":0},0,0,0,{"$f":"SUM(L1679:L1682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1687:F1691)","v":0},0,{"$f":"SUM(H1687:H1691)","v":0},0,0,0,{"$f":"SUM(L1687:L1690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,1200,1257.0000000000002,1316.7075000000002]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1695:F1699)","v":0},0,{"$f":"SUM(H1695:H1699)","v":0},1200,1257.0000000000002,1316.7075000000002,{"$f":"SUM(L1695:L1698)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1703:F1707)","v":0},0,{"$f":"SUM(H1703:H1707)","v":0},0,0,0,{"$f":"SUM(L1703:L1706)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1711:F1715)","v":0},0,{"$f":"SUM(H1711:H1715)","v":0},0,0,0,{"$f":"SUM(L1711:L1714)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1719:F1723)","v":0},0,{"$f":"SUM(H1719:H1723)","v":0},0,0,0,{"$f":"SUM(L1719:L1722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1727:F1731)","v":0},0,{"$f":"SUM(H1727:H1731)","v":0},0,0,0,{"$f":"SUM(L1727:L1730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1735:F1739)","v":0},0,{"$f":"SUM(H1735:H1739)","v":0},0,0,0,{"$f":"SUM(L1735:L1738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,30,31.425000000000004,32.917687500000007]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1743:F1747)","v":0},0,{"$f":"SUM(H1743:H1747)","v":0},30,31.425000000000004,32.917687500000007,{"$f":"SUM(L1743:L1746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1751:F1755)","v":0},0,{"$f":"SUM(H1751:H1755)","v":0},0,0,0,{"$f":"SUM(L1751:L1754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1759:F1763)","v":0},0,{"$f":"SUM(H1759:H1763)","v":0},0,0,0,{"$f":"SUM(L1759:L1762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1767:F1771)","v":0},0,{"$f":"SUM(H1767:H1771)","v":0},0,0,0,{"$f":"SUM(L1767:L1770)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1775:F1779)","v":0},0,{"$f":"SUM(H1775:H1779)","v":0},0,0,0,{"$f":"SUM(L1775:L1778)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F1668,F1676,F1684,F1692,F1700,F1708,F1716,F1724,F1732,F1740,F1748,F1756,F1764,F1772,F1780)","v":0},0,0,1230,1288.4250000000002,1349.6251875000003]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,41.58,50.088307499999999,45.623914875000011]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1787:F1791)","v":0},0,{"$f":"SUM(H1787:H1791)","v":0},41.58,50.088307499999999,45.623914875000011,{"$f":"SUM(L1787:L1790)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",90.8874,344.61,0,20.196000000000002,21.15531,1954.4177947907817]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",462.80879999999996,560.87100000000009,122.07221730000002,842.75099999999998,587.04099750000012,666.41912003334392]
[null,null,null,"value of capex - improvements","$'000",0,1804.761,0,987.18299999999999,1116.5648174999999,1300.0302541271253]
[null,null,null,"value of capex - compliance","$'000",0,0,1112.9188446000003,0,0,263.11644214593758]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1795:F1799)","v":553.69619999999998},2710.2420000000002,{"$f":"SUM(H1795:H1799)","v":1234.9910619000002},1850.13,1724.761125,4183.9836110971883,{"$f":"SUM(L1795:L1798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",0,92.319299999999998,27.502348500000004,16.632000000000001,17.422020000000003,18.249565950000004]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",522.15570000000002,150.255,529.65502919999994,1664.973,9943.2053325000015,4102.429348293751]
[null,null,null,"value of capex - improvements","$'000",0,483.48450000000003,0,1238.8409999999999,9091.2421575000008,12787.382760693754]
[null,null,null,"value of capex - compliance","$'000",44.725500000000004,0,0,0,0,9674.3010937500021]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1803:F1807)","v":566.88120000000004},726.05880000000002,{"$f":"SUM(H1803:H1807)","v":557.15737769999998},2920.4459999999999,19051.869510000004,26582.362768687504,{"$f":"SUM(L1803:L1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,360.13987729856257]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,175.5,36.767250000000004,38.513694375000007]
[null,null,null,"value of capex - compliance","$'000",306.9495,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1811:F1815)","v":306.9495},0,{"$f":"SUM(H1811:H1815)","v":0},175.5,36.767250000000004,398.65357167356257,{"$f":"SUM(L1811:L1814)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,175.44183794378998,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1819:F1823)","v":0},0,{"$f":"SUM(H1819:H1823)","v":175.44183794378998},0,0,0,{"$f":"SUM(L1819:L1822)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0,477.16952580000003,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1827:F1831)","v":0},0,{"$f":"SUM(H1827:H1831)","v":0},477.16952580000003,0,0,{"$f":"SUM(L1827:L1830)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",0,0,985.53457316607842,1074.1777244549999,297.798177418335,1586.0687931272548]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1835:F1839)","v":0},0,{"$f":"SUM(H1835:H1839)","v":985.53457316607842},1074.1777244549999,297.798177418335,1586.0687931272548,{"$f":"SUM(L1835:L1838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,16.16076,18.742152825000002,25.332135592500006]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1843:F1847)","v":0},0,{"$f":"SUM(H1843:H1847)","v":0},16.16076,18.742152825000002,25.332135592500006,{"$f":"SUM(L1843:L1846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1851:F1855)","v":0},0,{"$f":"SUM(H1851:H1855)","v":0},0,0,0,{"$f":"SUM(L1851:L1854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1859:F1863)","v":0},0,{"$f":"SUM(H1859:H1863)","v":0},0,0,0,{"$f":"SUM(L1859:L1862)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1867:F1871)","v":0},0,{"$f":"SUM(H1867:H1871)","v":0},0,0,0,{"$f":"SUM(L1867:L1870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,94.5,65.992500000000007,34.563571875000008]
[null,null,null,"value of capex - compliance","$'000",0,0,0,94.5,65.992500000000007,34.563571875000008]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1875:F1879)","v":0},0,{"$f":"SUM(H1875:H1879)","v":0},189,131.98500000000001,69.127143750000016,{"$f":"SUM(L1875:L1878)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",51.693300000000001,81.792000000000002,41.701482900000002,85.536000000000001,89.598960000000005,1743.0199535022189]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",34.661699999999996,133.12530000000001,111.8389437,217.83600000000001,228.18321000000003,280.74301921659384]
[null,null,null,"value of capex - improvements","$'000",0,428.36399999999998,0,1100.538,1197.8110125000003,1608.1879601171254]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,223.77098262768754]
[null,null,null,"value of Contributed, donated and gifted assets",null,980.26920000000018,6441.6941718692615,2009.8288440000003,1976.4793125000001,2025.8912953124996,2076.5385776953117]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1883:F1887)","v":1066.6242000000002},7084.9754718692611,{"$f":"SUM(H1883:H1887)","v":2163.3692706000002},3380.3893125000004,3541.4844778124998,5932.2604931589376,{"$f":"SUM(L1883:L1886)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,2172.1226772383998,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1891:F1895)","v":0},2172.1226772383998,{"$f":"SUM(H1891:H1895)","v":0},0,0,0,{"$f":"SUM(L1891:L1894)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1899:F1903)","v":0},0,{"$f":"SUM(H1899:H1903)","v":0},0,0,0,{"$f":"SUM(L1899:L1902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F1792,F1800,F1808,F1816,F1824,F1832,F1840,F1848,F1856,F1864,F1872,F1880,F1888,F1896,F1904)","v":2494.1511},12693.398949107661,5116.4941213098682,10124.553322755,24853.496000555842,38823.412431961951]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,4.6199999999999992,5.5653674999999998,5.0693238750000003]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1910:F1914)","v":0},0,{"$f":"SUM(H1910:H1914)","v":0},4.6199999999999992,5.5653674999999998,5.0693238750000003,{"$f":"SUM(L1910:L1913)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",10.098600000000001,38.29,0,2.2439999999999993,2.3505899999999995,217.15753275453127]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",51.423200000000001,62.31900000000001,13.563579699999998,93.638999999999982,65.226777499999997,74.04656889259374]
[null,null,null,"value of capex - improvements","$'000",0,200.529,0,109.68699999999997,124.06275749999996,144.44780601412501]
[null,null,null,"value of capex - compliance","$'000",0,0,123.6576494,0,0,29.235160238437501]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1918:F1922)","v":61.521799999999999},301.13800000000003,{"$f":"SUM(H1918:H1922)","v":137.22122909999999},205.56999999999994,191.64012499999995,464.88706789968751,{"$f":"SUM(L1918:L1921)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",0,10.257,3.0558164999999997,1.8479999999999996,1.9357800000000001,2.0277295500000001]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",58.017300000000006,16.695,58.850558799999988,184.99699999999996,1104.8005924999998,455.82548314374998]
[null,null,null,"value of capex - improvements","$'000",0,53.720500000000008,0,137.64899999999997,1010.1380174999998,1420.8203067437501]
[null,null,null,"value of capex - compliance","$'000",4.9695,0,0,0,0,1074.92234375]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1926:F1930)","v":62.986800000000002},80.672500000000014,{"$f":"SUM(H1926:H1930)","v":61.906375299999986},324.49399999999991,2116.8743899999995,2953.5958631875001,{"$f":"SUM(L1926:L1929)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,40.015541922062496]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,19.499999999999996,4.0852500000000003,4.2792993749999999]
[null,null,null,"value of capex - compliance","$'000",34.105499999999999,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1934:F1938)","v":34.105499999999999},0,{"$f":"SUM(H1934:H1938)","v":0},19.499999999999996,4.0852500000000003,44.294841297062497,{"$f":"SUM(L1934:L1937)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,19.493537549309995,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1942:F1946)","v":0},0,{"$f":"SUM(H1942:H1946)","v":19.493537549309995},0,0,0,{"$f":"SUM(L1942:L1945)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0,53.018836199999988,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1950:F1954)","v":0},0,{"$f":"SUM(H1950:H1954)","v":0},53.018836199999988,0,0,{"$f":"SUM(L1950:L1953)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",0,0,109.50384146289757,119.35308049499997,33.088686379814995,176.2298659030283]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1958:F1962)","v":0},0,{"$f":"SUM(H1958:H1962)","v":109.50384146289757},119.35308049499997,33.088686379814995,176.2298659030283,{"$f":"SUM(L1958:L1961)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,1.7956399999999997,2.082461425,2.8146817325]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1966:F1970)","v":0},0,{"$f":"SUM(H1966:H1970)","v":0},1.7956399999999997,2.082461425,2.8146817325,{"$f":"SUM(L1966:L1969)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1974:F1978)","v":0},0,{"$f":"SUM(H1974:H1978)","v":0},0,0,0,{"$f":"SUM(L1974:L1977)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1982:F1986)","v":0},0,{"$f":"SUM(H1982:H1986)","v":0},0,0,0,{"$f":"SUM(L1982:L1985)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0,2.2000000000000002,2.3045000000000004,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1990:F1994)","v":0},0,{"$f":"SUM(H1990:H1994)","v":0},2.2000000000000002,2.3045000000000004,0,{"$f":"SUM(L1990:L1993)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0,10.499999999999998,7.3324999999999978,3.8403968749999997]
[null,null,null,"value of capex - compliance","$'000",0,0,0,10.499999999999998,7.3324999999999978,3.8403968749999997]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1998:F2002)","v":0},0,{"$f":"SUM(H1998:H2002)","v":0},20.999999999999996,14.664999999999996,7.6807937499999994,{"$f":"SUM(L1998:L2001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",5.7437000000000005,9.0879999999999992,4.6334980999999988,9.5039999999999978,9.9554399999999994,193.66888372246871]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",3.8513000000000002,14.791700000000001,12.426549299999998,24.203999999999997,25.353689999999997,31.193668801843753]
[null,null,null,"value of capex - improvements","$'000",0,47.596000000000004,0,122.28199999999997,133.09011249999998,178.68755112412498]
[null,null,null,"value of capex - compliance","$'000",0,0,0,0,0,24.863442514187501]
[null,null,null,"value of Contributed, donated and gifted assets",null,108.91880000000002,426.30582813073806,223.31431599999996,219.60881249999994,225.0990328124999,230.72650863281237]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2006:F2010)","v":118.51380000000002},497.78152813073808,{"$f":"SUM(H2006:H2010)","v":240.37436339999996},375.59881249999989,393.49827531249986,659.14005479543732,{"$f":"SUM(L2006:L2009)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,241.3469641376,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2014:F2018)","v":0},241.3469641376,{"$f":"SUM(H2014:H2018)","v":0},0,0,0,{"$f":"SUM(L2014:L2017)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2022:F2026)","v":0},0,{"$f":"SUM(H2022:H2026)","v":0},0,0,0,{"$f":"SUM(L2022:L2025)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F1915,F1923,F1931,F1939,F1947,F1955,F1963,F1971,F1979,F1987,F1995,F2003,F2011,F2019,F2027)","v":277.12790000000001},1120.9389922683381,568.49934681220748,1127.1503691949997,2763.8040556173146,4313.712492440216]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2033:F2037)","v":0},0,{"$f":"SUM(H2033:H2037)","v":0},0,0,0,{"$f":"SUM(L2033:L2036)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2041:F2045)","v":0},0,{"$f":"SUM(H2041:H2045)","v":0},0,0,0,{"$f":"SUM(L2041:L2044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2049:F2053)","v":0},0,{"$f":"SUM(H2049:H2053)","v":0},0,0,0,{"$f":"SUM(L2049:L2052)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2057:F2061)","v":0},0,{"$f":"SUM(H2057:H2061)","v":0},0,0,0,{"$f":"SUM(L2057:L2060)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2065:F2069)","v":0},0,{"$f":"SUM(H2065:H2069)","v":0},0,0,0,{"$f":"SUM(L2065:L2068)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2073:F2077)","v":0},0,{"$f":"SUM(H2073:H2077)","v":0},0,0,0,{"$f":"SUM(L2073:L2076)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2081:F2085)","v":0},0,{"$f":"SUM(H2081:H2085)","v":0},0,0,0,{"$f":"SUM(L2081:L2084)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2089:F2093)","v":0},0,{"$f":"SUM(H2089:H2093)","v":0},0,0,0,{"$f":"SUM(L2089:L2092)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2097:F2101)","v":0},0,{"$f":"SUM(H2097:H2101)","v":0},0,0,0,{"$f":"SUM(L2097:L2100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2105:F2109)","v":0},0,{"$f":"SUM(H2105:H2109)","v":0},0,0,0,{"$f":"SUM(L2105:L2108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2113:F2117)","v":0},0,{"$f":"SUM(H2113:H2117)","v":0},0,0,0,{"$f":"SUM(L2113:L2116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2121:F2125)","v":0},0,{"$f":"SUM(H2121:H2125)","v":0},0,0,0,{"$f":"SUM(L2121:L2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2129:F2133)","v":0},0,{"$f":"SUM(H2129:H2133)","v":0},0,0,0,{"$f":"SUM(L2129:L2132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2137:F2141)","v":0},0,{"$f":"SUM(H2137:H2141)","v":0},0,0,0,{"$f":"SUM(L2137:L2140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2145:F2149)","v":0},0,{"$f":"SUM(H2145:H2149)","v":0},0,0,0,{"$f":"SUM(L2145:L2148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F2038,F2046,F2054,F2062,F2070,F2078,F2086,F2094,F2102,F2110,F2118,F2126,F2134,F2142,F2150)","v":0},0,0,0,0,0]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2156:F2160)","v":0},0,{"$f":"SUM(H2156:H2160)","v":0},0,0,0,{"$f":"SUM(L2156:L2159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2164:F2168)","v":0},0,{"$f":"SUM(H2164:H2168)","v":0},0,0,0,{"$f":"SUM(L2164:L2167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2172:F2176)","v":0},0,{"$f":"SUM(H2172:H2176)","v":0},0,0,0,{"$f":"SUM(L2172:L2175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2180:F2184)","v":0},0,{"$f":"SUM(H2180:H2184)","v":0},0,0,0,{"$f":"SUM(L2180:L2183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2188:F2192)","v":0},0,{"$f":"SUM(H2188:H2192)","v":0},0,0,0,{"$f":"SUM(L2188:L2191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2196:F2200)","v":0},0,{"$f":"SUM(H2196:H2200)","v":0},0,0,0,{"$f":"SUM(L2196:L2199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2204:F2208)","v":0},0,{"$f":"SUM(H2204:H2208)","v":0},0,0,0,{"$f":"SUM(L2204:L2207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",0.5,1.3146206714436162,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,2.1396152267459096,0]
[null,null,null,"value of capex - improvements","$'000",0,6.8847641018104744,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2212:F2216)","v":0.5},10.339,{"$f":"SUM(H2212:H2216)","v":0},0,0,0,{"$f":"SUM(L2212:L2215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2220:F2224)","v":0},0,{"$f":"SUM(H2220:H2224)","v":0},0,0,0,{"$f":"SUM(L2220:L2223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2228:F2232)","v":0},0,{"$f":"SUM(H2228:H2232)","v":0},0,0,0,{"$f":"SUM(L2228:L2231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2236:F2240)","v":0},0,{"$f":"SUM(H2236:H2240)","v":0},0,0,0,{"$f":"SUM(L2236:L2239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2244:F2248)","v":0},0,{"$f":"SUM(H2244:H2248)","v":0},0,0,0,{"$f":"SUM(L2244:L2247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,0]
[null,null,null,"value of capex - compliance","$'000",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2252:F2256)","v":0},0,{"$f":"SUM(H2252:H2256)","v":0},0,0,0,{"$f":"SUM(L2252:L2255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2260:F2264)","v":0},0,{"$f":"SUM(H2260:H2264)","v":0},0,0,0,{"$f":"SUM(L2260:L2263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000",null,null,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",null,null,0]
[null,null,null,"value of capex - improvements","$'000",null,null,0]
[null,null,null,"value of capex - compliance","$'000",null,null,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,null,null,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2268:F2272)","v":0},0,0,0,0,0,{"$f":"SUM(L2268:L2271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F2161,F2169,F2177,F2185,F2193,F2201,F2209,F2217,F2225,F2233,F2241,F2249,F2257,F2265,F2273)","v":0.5},10.339,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - Allconnex (all districts)"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2285,F$2295:F$3029)","v":0},{"$f":"SUMIF($D$2295:$D$3029,$D2285,G$2295:G$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2286,F$2295:F$3029)","v":0},{"$f":"SUMIF($D$2295:$D$3029,$D2286,G$2295:G$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2287,F$2295:F$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2288,F$2295:F$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2289,F$2295:F$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2285:F2289)","v":0},0,0,0,0,0,{"$f":"SUM(L2285:L2288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2295:F2299)","v":0},0,0,0,0,0,{"$f":"SUM(L2295:L2298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2303:F2307)","v":0},0,0,0,0,0,{"$f":"SUM(L2303:L2306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2311:F2315)","v":0},0,0,0,0,0,{"$f":"SUM(L2311:L2314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2319:F2323)","v":0},0,0,0,0,0,{"$f":"SUM(L2319:L2322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2327:F2331)","v":0},0,0,0,0,0,{"$f":"SUM(L2327:L2330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2335:F2339)","v":0},0,0,0,0,0,{"$f":"SUM(L2335:L2338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2343:F2347)","v":0},0,0,0,0,0,{"$f":"SUM(L2343:L2346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2351:F2355)","v":0},0,0,0,0,0,{"$f":"SUM(L2351:L2354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2359:F2363)","v":0},0,0,0,0,0,{"$f":"SUM(L2359:L2362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2367:F2371)","v":0},0,0,0,0,0,{"$f":"SUM(L2367:L2370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2375:F2379)","v":0},0,0,0,0,0,{"$f":"SUM(L2375:L2378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2383:F2387)","v":0},0,0,0,0,0,{"$f":"SUM(L2383:L2386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2391:F2395)","v":0},0,0,0,0,0,{"$f":"SUM(L2391:L2394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2399:F2403)","v":0},0,0,0,0,0,{"$f":"SUM(L2399:L2402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2407:F2411)","v":0},0,0,0,0,0,{"$f":"SUM(L2407:L2410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2419:F2423)","v":0},0,0,0,0,0,{"$f":"SUM(L2419:L2422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2427:F2431)","v":0},0,0,0,0,0,{"$f":"SUM(L2427:L2430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2435:F2439)","v":0},0,0,0,0,0,{"$f":"SUM(L2435:L2438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2443:F2447)","v":0},0,0,0,0,0,{"$f":"SUM(L2443:L2446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2451:F2455)","v":0},0,0,0,0,0,{"$f":"SUM(L2451:L2454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2459:F2463)","v":0},0,0,0,0,0,{"$f":"SUM(L2459:L2462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2467:F2471)","v":0},0,0,0,0,0,{"$f":"SUM(L2467:L2470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2475:F2479)","v":0},0,0,0,0,0,{"$f":"SUM(L2475:L2478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2483:F2487)","v":0},0,0,0,0,0,{"$f":"SUM(L2483:L2486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2491:F2495)","v":0},0,0,0,0,0,{"$f":"SUM(L2491:L2494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2499:F2503)","v":0},0,0,0,0,0,{"$f":"SUM(L2499:L2502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2507:F2511)","v":0},0,0,0,0,0,{"$f":"SUM(L2507:L2510)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2515:F2519)","v":0},0,0,0,0,0,{"$f":"SUM(L2515:L2518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2523:F2527)","v":0},0,0,0,0,0,{"$f":"SUM(L2523:L2526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2531:F2535)","v":0},0,0,0,0,0,{"$f":"SUM(L2531:L2534)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2543:F2547)","v":0},0,0,0,0,0,{"$f":"SUM(L2543:L2546)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2551:F2555)","v":0},0,0,0,0,0,{"$f":"SUM(L2551:L2554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2559:F2563)","v":0},0,0,0,0,0,{"$f":"SUM(L2559:L2562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2567:F2571)","v":0},0,0,0,0,0,{"$f":"SUM(L2567:L2570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2575:F2579)","v":0},0,0,0,0,0,{"$f":"SUM(L2575:L2578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2583:F2587)","v":0},0,0,0,0,0,{"$f":"SUM(L2583:L2586)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2591:F2595)","v":0},0,0,0,0,0,{"$f":"SUM(L2591:L2594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2599:F2603)","v":0},0,0,0,0,0,{"$f":"SUM(L2599:L2602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2607:F2611)","v":0},0,0,0,0,0,{"$f":"SUM(L2607:L2610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2615:F2619)","v":0},0,0,0,0,0,{"$f":"SUM(L2615:L2618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2623:F2627)","v":0},0,0,0,0,0,{"$f":"SUM(L2623:L2626)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2631:F2635)","v":0},0,0,0,0,0,{"$f":"SUM(L2631:L2634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2639:F2643)","v":0},0,0,0,0,0,{"$f":"SUM(L2639:L2642)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2647:F2651)","v":0},0,0,0,0,0,{"$f":"SUM(L2647:L2650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2655:F2659)","v":0},0,0,0,0,0,{"$f":"SUM(L2655:L2658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2666:F2670)","v":0},0,0,0,0,0,{"$f":"SUM(L2666:L2669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2674:F2678)","v":0},0,0,0,0,0,{"$f":"SUM(L2674:L2677)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2682:F2686)","v":0},0,0,0,0,0,{"$f":"SUM(L2682:L2685)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2690:F2694)","v":0},0,0,0,0,0,{"$f":"SUM(L2690:L2693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2698:F2702)","v":0},0,0,0,0,0,{"$f":"SUM(L2698:L2701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2706:F2710)","v":0},0,0,0,0,0,{"$f":"SUM(L2706:L2709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2714:F2718)","v":0},0,0,0,0,0,{"$f":"SUM(L2714:L2717)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2722:F2726)","v":0},0,0,0,0,0,{"$f":"SUM(L2722:L2725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2730:F2734)","v":0},0,0,0,0,0,{"$f":"SUM(L2730:L2733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2738:F2742)","v":0},0,0,0,0,0,{"$f":"SUM(L2738:L2741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2746:F2750)","v":0},0,0,0,0,0,{"$f":"SUM(L2746:L2749)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2754:F2758)","v":0},0,0,0,0,0,{"$f":"SUM(L2754:L2757)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2762:F2766)","v":0},0,0,0,0,0,{"$f":"SUM(L2762:L2765)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2770:F2774)","v":0},0,0,0,0,0,{"$f":"SUM(L2770:L2773)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2778:F2782)","v":0},0,0,0,0,0,{"$f":"SUM(L2778:L2781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2789:F2793)","v":0},0,0,0,0,0,{"$f":"SUM(L2789:L2792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2797:F2801)","v":0},0,0,0,0,0,{"$f":"SUM(L2797:L2800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2805:F2809)","v":0},0,0,0,0,0,{"$f":"SUM(L2805:L2808)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2813:F2817)","v":0},0,0,0,0,0,{"$f":"SUM(L2813:L2816)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2821:F2825)","v":0},0,0,0,0,0,{"$f":"SUM(L2821:L2824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2829:F2833)","v":0},0,0,0,0,0,{"$f":"SUM(L2829:L2832)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2837:F2841)","v":0},0,0,0,0,0,{"$f":"SUM(L2837:L2840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2845:F2849)","v":0},0,0,0,0,0,{"$f":"SUM(L2845:L2848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2853:F2857)","v":0},0,0,0,0,0,{"$f":"SUM(L2853:L2856)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2861:F2865)","v":0},0,0,0,0,0,{"$f":"SUM(L2861:L2864)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2869:F2873)","v":0},0,0,0,0,0,{"$f":"SUM(L2869:L2872)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2877:F2881)","v":0},0,0,0,0,0,{"$f":"SUM(L2877:L2880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2885:F2889)","v":0},0,0,0,0,0,{"$f":"SUM(L2885:L2888)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2893:F2897)","v":0},0,0,0,0,0,{"$f":"SUM(L2893:L2896)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2901:F2905)","v":0},0,0,0,0,0,{"$f":"SUM(L2901:L2904)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2912:F2916)","v":0},0,0,0,0,0,{"$f":"SUM(L2912:L2915)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2920:F2924)","v":0},0,0,0,0,0,{"$f":"SUM(L2920:L2923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2928:F2932)","v":0},0,0,0,0,0,{"$f":"SUM(L2928:L2931)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2936:F2940)","v":0},0,0,0,0,0,{"$f":"SUM(L2936:L2939)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2944:F2948)","v":0},0,0,0,0,0,{"$f":"SUM(L2944:L2947)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2952:F2956)","v":0},0,0,0,0,0,{"$f":"SUM(L2952:L2955)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2960:F2964)","v":0},0,0,0,0,0,{"$f":"SUM(L2960:L2963)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2968:F2972)","v":0},0,0,0,0,0,{"$f":"SUM(L2968:L2971)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2976:F2980)","v":0},0,0,0,0,0,{"$f":"SUM(L2976:L2979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2984:F2988)","v":0},0,0,0,0,0,{"$f":"SUM(L2984:L2987)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2992:F2996)","v":0},0,0,0,0,0,{"$f":"SUM(L2992:L2995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3000:F3004)","v":0},0,0,0,0,0,{"$f":"SUM(L3000:L3003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3008:F3012)","v":0},0,0,0,0,0,{"$f":"SUM(L3008:L3011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3016:F3020)","v":0},0,0,0,0,0,{"$f":"SUM(L3016:L3019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3024:F3028)","v":0},0,0,0,0,0,{"$f":"SUM(L3024:L3027)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - "}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3041,F$3051:F$3785)","v":0},{"$f":"SUMIF($D$3051:$D$3785,$D3041,G$3051:G$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3042,F$3051:F$3785)","v":0},{"$f":"SUMIF($D$3051:$D$3785,$D3042,G$3051:G$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3043,F$3051:F$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3044,F$3051:F$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3045,F$3051:F$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3041:F3045)","v":0},0,0,0,0,0,{"$f":"SUM(L3041:L3044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3051:F3055)","v":0},0,0,0,0,0,{"$f":"SUM(L3051:L3054)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3059:F3063)","v":0},0,0,0,0,0,{"$f":"SUM(L3059:L3062)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3067:F3071)","v":0},0,0,0,0,0,{"$f":"SUM(L3067:L3070)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3075:F3079)","v":0},0,0,0,0,0,{"$f":"SUM(L3075:L3078)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3083:F3087)","v":0},0,0,0,0,0,{"$f":"SUM(L3083:L3086)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3091:F3095)","v":0},0,0,0,0,0,{"$f":"SUM(L3091:L3094)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3099:F3103)","v":0},0,0,0,0,0,{"$f":"SUM(L3099:L3102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3107:F3111)","v":0},0,0,0,0,0,{"$f":"SUM(L3107:L3110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3115:F3119)","v":0},0,0,0,0,0,{"$f":"SUM(L3115:L3118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3123:F3127)","v":0},0,0,0,0,0,{"$f":"SUM(L3123:L3126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3131:F3135)","v":0},0,0,0,0,0,{"$f":"SUM(L3131:L3134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3139:F3143)","v":0},0,0,0,0,0,{"$f":"SUM(L3139:L3142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3147:F3151)","v":0},0,0,0,0,0,{"$f":"SUM(L3147:L3150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3155:F3159)","v":0},0,0,0,0,0,{"$f":"SUM(L3155:L3158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3163:F3167)","v":0},0,0,0,0,0,{"$f":"SUM(L3163:L3166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3175:F3179)","v":0},0,0,0,0,0,{"$f":"SUM(L3175:L3178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3183:F3187)","v":0},0,0,0,0,0,{"$f":"SUM(L3183:L3186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3191:F3195)","v":0},0,0,0,0,0,{"$f":"SUM(L3191:L3194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3199:F3203)","v":0},0,0,0,0,0,{"$f":"SUM(L3199:L3202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3207:F3211)","v":0},0,0,0,0,0,{"$f":"SUM(L3207:L3210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3215:F3219)","v":0},0,0,0,0,0,{"$f":"SUM(L3215:L3218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3223:F3227)","v":0},0,0,0,0,0,{"$f":"SUM(L3223:L3226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3231:F3235)","v":0},0,0,0,0,0,{"$f":"SUM(L3231:L3234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3239:F3243)","v":0},0,0,0,0,0,{"$f":"SUM(L3239:L3242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3247:F3251)","v":0},0,0,0,0,0,{"$f":"SUM(L3247:L3250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3255:F3259)","v":0},0,0,0,0,0,{"$f":"SUM(L3255:L3258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3263:F3267)","v":0},0,0,0,0,0,{"$f":"SUM(L3263:L3266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3271:F3275)","v":0},0,0,0,0,0,{"$f":"SUM(L3271:L3274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3279:F3283)","v":0},0,0,0,0,0,{"$f":"SUM(L3279:L3282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3287:F3291)","v":0},0,0,0,0,0,{"$f":"SUM(L3287:L3290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3299:F3303)","v":0},0,0,0,0,0,{"$f":"SUM(L3299:L3302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3307:F3311)","v":0},0,0,0,0,0,{"$f":"SUM(L3307:L3310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3315:F3319)","v":0},0,0,0,0,0,{"$f":"SUM(L3315:L3318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3323:F3327)","v":0},0,0,0,0,0,{"$f":"SUM(L3323:L3326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3331:F3335)","v":0},0,0,0,0,0,{"$f":"SUM(L3331:L3334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3339:F3343)","v":0},0,0,0,0,0,{"$f":"SUM(L3339:L3342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3347:F3351)","v":0},0,0,0,0,0,{"$f":"SUM(L3347:L3350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3355:F3359)","v":0},0,0,0,0,0,{"$f":"SUM(L3355:L3358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3363:F3367)","v":0},0,0,0,0,0,{"$f":"SUM(L3363:L3366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3371:F3375)","v":0},0,0,0,0,0,{"$f":"SUM(L3371:L3374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3379:F3383)","v":0},0,0,0,0,0,{"$f":"SUM(L3379:L3382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3387:F3391)","v":0},0,0,0,0,0,{"$f":"SUM(L3387:L3390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3395:F3399)","v":0},0,0,0,0,0,{"$f":"SUM(L3395:L3398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3403:F3407)","v":0},0,0,0,0,0,{"$f":"SUM(L3403:L3406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3411:F3415)","v":0},0,0,0,0,0,{"$f":"SUM(L3411:L3414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3422:F3426)","v":0},0,0,0,0,0,{"$f":"SUM(L3422:L3425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3430:F3434)","v":0},0,0,0,0,0,{"$f":"SUM(L3430:L3433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3438:F3442)","v":0},0,0,0,0,0,{"$f":"SUM(L3438:L3441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3446:F3450)","v":0},0,0,0,0,0,{"$f":"SUM(L3446:L3449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3454:F3458)","v":0},0,0,0,0,0,{"$f":"SUM(L3454:L3457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3462:F3466)","v":0},0,0,0,0,0,{"$f":"SUM(L3462:L3465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3470:F3474)","v":0},0,0,0,0,0,{"$f":"SUM(L3470:L3473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3478:F3482)","v":0},0,0,0,0,0,{"$f":"SUM(L3478:L3481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3486:F3490)","v":0},0,0,0,0,0,{"$f":"SUM(L3486:L3489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3494:F3498)","v":0},0,0,0,0,0,{"$f":"SUM(L3494:L3497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3502:F3506)","v":0},0,0,0,0,0,{"$f":"SUM(L3502:L3505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3510:F3514)","v":0},0,0,0,0,0,{"$f":"SUM(L3510:L3513)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3518:F3522)","v":0},0,0,0,0,0,{"$f":"SUM(L3518:L3521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3526:F3530)","v":0},0,0,0,0,0,{"$f":"SUM(L3526:L3529)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3534:F3538)","v":0},0,0,0,0,0,{"$f":"SUM(L3534:L3537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3545:F3549)","v":0},0,0,0,0,0,{"$f":"SUM(L3545:L3548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3553:F3557)","v":0},0,0,0,0,0,{"$f":"SUM(L3553:L3556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3561:F3565)","v":0},0,0,0,0,0,{"$f":"SUM(L3561:L3564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3569:F3573)","v":0},0,0,0,0,0,{"$f":"SUM(L3569:L3572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3577:F3581)","v":0},0,0,0,0,0,{"$f":"SUM(L3577:L3580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3585:F3589)","v":0},0,0,0,0,0,{"$f":"SUM(L3585:L3588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3593:F3597)","v":0},0,0,0,0,0,{"$f":"SUM(L3593:L3596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3601:F3605)","v":0},0,0,0,0,0,{"$f":"SUM(L3601:L3604)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3609:F3613)","v":0},0,0,0,0,0,{"$f":"SUM(L3609:L3612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3617:F3621)","v":0},0,0,0,0,0,{"$f":"SUM(L3617:L3620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3625:F3629)","v":0},0,0,0,0,0,{"$f":"SUM(L3625:L3628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3633:F3637)","v":0},0,0,0,0,0,{"$f":"SUM(L3633:L3636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3641:F3645)","v":0},0,0,0,0,0,{"$f":"SUM(L3641:L3644)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3649:F3653)","v":0},0,0,0,0,0,{"$f":"SUM(L3649:L3652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3657:F3661)","v":0},0,0,0,0,0,{"$f":"SUM(L3657:L3660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3668:F3672)","v":0},0,0,0,0,0,{"$f":"SUM(L3668:L3671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3676:F3680)","v":0},0,0,0,0,0,{"$f":"SUM(L3676:L3679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3684:F3688)","v":0},0,0,0,0,0,{"$f":"SUM(L3684:L3687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3692:F3696)","v":0},0,0,0,0,0,{"$f":"SUM(L3692:L3695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3700:F3704)","v":0},0,0,0,0,0,{"$f":"SUM(L3700:L3703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3708:F3712)","v":0},0,0,0,0,0,{"$f":"SUM(L3708:L3711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3716:F3720)","v":0},0,0,0,0,0,{"$f":"SUM(L3716:L3719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3724:F3728)","v":0},0,0,0,0,0,{"$f":"SUM(L3724:L3727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3732:F3736)","v":0},0,0,0,0,0,{"$f":"SUM(L3732:L3735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3740:F3744)","v":0},0,0,0,0,0,{"$f":"SUM(L3740:L3743)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3748:F3752)","v":0},0,0,0,0,0,{"$f":"SUM(L3748:L3751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3756:F3760)","v":0},0,0,0,0,0,{"$f":"SUM(L3756:L3759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3764:F3768)","v":0},0,0,0,0,0,{"$f":"SUM(L3764:L3767)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3772:F3776)","v":0},0,0,0,0,0,{"$f":"SUM(L3772:L3775)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3780:F3784)","v":0},0,0,0,0,0,{"$f":"SUM(L3780:L3783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Total\"","v":"Total"}]
[null,"Water"]
[null,null,"Drinking water",null,"$'000",{"$f":"SUM(F32,F40,F48,F56,F64,F72,F80,F88,F96,F104,F112,F120,F128,F136,F144)+SUM(F788,F796,F804,F812,F820,F828,F836,F844,F852,F860,F868,F876,F884,F892,F900)+SUM(F1544,F1552,F1560,F1568,F1576,F1584,F1592,F1600,F1608,F1616,F1624,F1632,F1640+F1648,F1656)+SUM(F2300,F2308,F2316,F2324,F2332,F2340,F2348,F2356,F2364,F2372,F2380,F2388,F2396,F2404,F2412)+SUM(F3056,F3064,F3072,F3080,F3088,F3096,F3104,F3112,F3120,F3128,F3136,F3144,F3152,F3160,F3168)","v":80805.384589999987},108965.95941591999,64302.360054683464,70330.056168459996,48949.825606936218,69664.143888058315,{"$f":"SUM(L32,L40,L48,L56,L64,L72,L80,L88,L96,L104,L112,L120,L128,L136,L144)+SUM(L788,L796,L804,L812,L820,L828,L836,L844,L852,L860,L868,L876,L884,L892,L900)+SUM(L1544,L1552,L1560,L1568,L1576,L1584,L1592,L1600,L1608,L1616,L1624,L1632,L1640+L1648,L1656)+SUM(L2300,L2308,L2316,L2324,L2332,L2340,L2348,L2356,L2364,L2372,L2380,L2388,L2396,L2404,L2412)+SUM(L3056,L3064,L3072,L3080,L3088,L3096,L3104,L3112,L3120,L3128,L3136,L3144,L3152,L3160,L3168)","v":0},0,0,930,649.45000000000016,340.14943750000003,0,0,0,856.80899999999997,598.33828500000016,313.37967676875007,0,0]
[null,null,"Other core water services",null,"$'000",{"$f":"SUM(F156,F164,F172,F180,F188,F196,F204,F212,F220,F228,F236,F244,F252,F260,F268)+SUM(F912,F920,F928,F936,F944,F952,F960,F968,F976,F984,F992,F1000,F1008,F1016,F1024)+SUM(F1668,F1676,F1684,F1692,F1700,F1708,F1716,F1724,F1732,F1740,F1748,F1756,F1764,F1772,F1780)+SUM(F2424,F2432,F2440,F2448,F2456,F2464,F2472,F2480,F2488,F2496,F2504,F2512,F2520,F2528,F2536)+SUM(F3180,F3188,F3196,F3204,F3212,F3220,F3228:F3229,F3236,F3244,F3252,F3260,F3268,F3276,F3284,F3292)","v":0},0,2858.090087,8602.7479999999996,13868.306067500002,14112.026596218753,{"$f":"SUM(L156,L164,L172,L180,L188,L196,L204,L212,L220,L228,L236,L244,L252,L260,L268)+SUM(L912,L920,L928,L936,L944,L952,L960,L968,L976,L984,L992,L1000,L1008,L1016,L1024)+SUM(L1668,L1676,L1684,L1692,L1700,L1708,L1716,L1724,L1732,L1740,L1748,L1756,L1764,L1772,L1780)+SUM(L2424,L2432,L2440,L2448,L2456,L2464,L2472,L2480,L2488,L2496,L2504,L2512,L2520,L2528,L2536)+SUM(L3180,L3188,L3196,L3204,L3212,L3220,L3228:L3229,L3236,L3244,L3252,L3260,L3268,L3276,L3284,L3292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL WATER CAPITAL EXPENDITURE",null,null,"$'000",{"$f":"SUM(F3792:F3793)","v":80805.384589999987},108965.95941591999,67160.450141683468,78932.804168459988,62818.131674436219,83776.17048427707,{"$f":"SUM(L3791:L3793)","v":0},0,0,930,649.45000000000016,340.14943750000003,0,0,0,856.80899999999997,598.33828500000016,313.37967676875007,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"SUM(F280,F288,F296,F304,F312,F320,F328,F336,F344,F352,F360,F368,F376,F384,F392)+SUM(F1036,F1044,F1052,F1060,F1068,F1076,F1084,F1092,F1100,F1108,F1116,F1124,F1132,F1140,F1148)+SUM(F1792,F1800,F1808:F1809,F1816,F1824,F1832,F1840,F1848,F1856,F1864,F1872,F1880,F1888,F1896,F1904)+SUM(F2548,F2556,F2564,F2572,F2580,F2588,F2596,F2604,F2612,F2620,F2628,F2636,F2644,F2652,F2660)+SUM(F3304,F3312,F3320,F3328,F3336,F3344,F3352,F3360,F3368,F3376,F3384,F3392,F3400,F3408,F3416)","v":172157.29192507197},176279.40590706855,138390.58564144783,95589.791862159254,178708.40032303173,334514.50305010611,{"$f":"SUM(L280,L288,L296,L304,L312,L320,L328,L336,L344,L352,L360,L368,L376,L384,L392)+SUM(L1036,L1044,L1052,L1060,L1068,L1076,L1084,L1092,L1100,L1108,L1116,L1124,L1132,L1140,L1148)+SUM(L1792,L1800,L1808:L1809,L1816,L1824,L1832,L1840,L1848,L1856,L1864,L1872,L1880,L1888,L1896,L1904)+SUM(L2548,L2556,L2564,L2572,L2580,L2588,L2596,L2604,L2612,L2620,L2628,L2636,L2644,L2652,L2660)+SUM(L3304,L3312,L3320,L3328,L3336,L3344,L3352,L3360,L3368,L3376,L3384,L3392,L3400,L3408,L3416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trade waste",null,"$'000",{"$f":"SUM(F403,F411,F419,F427,F435,F443,F451,F459,F467,F475,F483,F491,F499,F507,F515)+SUM(F1159,F1167,F1175,F1183,F1191,F1199,F1207,F1215,F1223,F1231,F1239,F1247,F1255,F1263,F1271)+SUM(F1915,F1923,F1931,F1939,F1947,F1955,F1963,F1971,F1979,F1987,F1995,F2003,F2011,F2019,F2027)+SUM(F2671,F2679,F2687,F2695,F2703,F2711,F2719,F2727,F2735,F2743,F2751,F2759,F2767,F2775,F2783)+SUM(F3427,F3435,F3443,F3451,F3459,F3467,F3475,F3483,F3491,F3499,F3507,F3515,F3523,F3531,F3539)","v":14335.556514928001},13968.951807011468,11953.141702868714,8445.6279693807301,15925.161994756414,29572.465158941835,{"$f":"SUM(L403,L411,L419,L427,L435,L443,L451,L459,L467,L475,L483,L491,L499,L507,L515)+SUM(L1159,L1167,L1175,L1183,L1191,L1199,L1207,L1215,L1223,L1231,L1239,L1247,L1255,L1263,L1271)+SUM(L1915,L1923,L1931,L1939,L1947,L1955,L1963,L1971,L1979,L1987,L1995,L2003,L2011,L2019,L2027)+SUM(L2671,L2679,L2687,L2695,L2703,L2711,L2719,L2727,L2735,L2743,L2751,L2759,L2767,L2775,L2783)+SUM(L3427,L3435,L3443,L3451,L3459,L3467,L3475,L3483,L3491,L3499,L3507,L3515,L3523,L3531,L3539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other core wastewater services",null,"$'000",{"$f":"SUM(F526,F534,F542,F550,F558,F566,F574,F582,F590,F598,F606,F614,F622,F630,F638)+ SUM(F1282,F1290,F1298,F1306,F1314,F1322,F1330,F1338,F1346,F1354,F1362,F1370,F1378,F1386,F1394)+SUM(F2046,F2054,F2062,F2070,F2078,F2086,F2038,F2094,F2102,F2110,F2118,F2126,F2134,F2142,F2150)+SUM(F2794,F2802,F2810,F2818,F2826,F2834,F2842,F2850,F2858,F2866,F2874,F2882,F2890,F2898,F2906)+SUM(F3550,F3558,F3566,F3574,F3582,F3590,F3598,F3606,F3614,F3622,F3630,F3638,F3646,F3654,F3662)","v":0},0,0,0,0,0,{"$f":"SUM(L526,L534,L542,L550,L558,L566,L574,L582,L590,L598,L606,L614,L622,L630,L638)+ SUM(L1282,L1290,L1298,L1306,L1314,L1322,L1330,L1338,L1346,L1354,L1362,L1370,L1378,L1386,L1394)+SUM(L2046,L2054,L2062,L2070,L2078,L2086,L2038,L2094,L2102,L2110,L2118,L2126,L2134,L2142,L2150)+SUM(L2794,L2802,L2810,L2818,L2826,L2834,L2842,L2850,L2858,L2866,L2874,L2882,L2890,L2898,L2906)+SUM(L3550,L3558,L3566,L3574,L3582,L3590,L3598,L3606,L3614,L3622,L3630,L3638,L3646,L3654,L3662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL WASTEWATER CAPITAL EXPENDITURES",null,null,"$'000",{"$f":"SUM(F3797:F3799)","v":186492.84843999997},190248.35771408002,150343.72734431655,104035.41983153998,194633.56231778814,364086.96820904792,{"$f":"SUM(L3797:L3799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"SUM(F649,F657,F665,F673,F681,F689,F697,F705,F713,F721,F729,F737,F745,F753,F761)+SUM(F1405,F1413,F1421,F1429,F1437,F1445,F1453,F1461,F1469,F1477,F1485,F1493,F1501,F1509,F1517)+SUM(F2161,F2169,F2177,F2185,F2193,F2201,F2209,F2217,F2273,F2265,F2257,F2249,F2241,F2233,F2225)+SUM(F2917,F2925,F2933,F2941,F2949,F2957,F2965,F2973,F2981,F2989,F2997,F3005,F3013,F3021,F3029)+SUM(F3673,F3681,F3689,F3697,F3705,F3713,F3721,F3729,F3737,F3745,F3753,F3761,F3769,F3777,F3785)","v":2050.22615},10.339,0,0,0,0,{"$f":"SUM(L649,L657,L665,L673,L681,L689,L697,L705,L713,L721,L729,L737,L745,L753,L761)+SUM(L1405,L1413,L1421,L1429,L1437,L1445,L1453,L1461,L1469,L1477,L1485,L1493,L1501,L1509,L1517)+SUM(L2161,L2169,L2177,L2185,L2193,L2201,L2209,L2217,L2273,L2265,L2257,L2249,L2241,L2233,L2225)+SUM(L2917,L2925,L2933,L2941,L2949,L2957,L2965,L2973,L2981,L2989,L2997,L3005,L3013,L3021,L3029)+SUM(L3673,L3681,L3689,L3697,L3705,L3713,L3721,L3729,L3737,L3745,L3753,L3761,L3769,L3777,L3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL CAPITAL EXPENDITURES",null,null,"$'000",{"$f":"SUM(F3803,F3800,F3794)","v":269348.45917999995},299224.65613000002,217504.177486,182968.22399999999,257451.69399222435,447863.13869332499,{"$f":"SUM(L3803,L3800,L3794)","v":0},0,0,930,649.45000000000016,340.14943750000003,0,0,0,856.80899999999997,598.33828500000016,313.37967676875007,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"SUM('5.7.1'!H18,'5.7.1'!H38,'5.7.1'!H76,'5.7.1'!H96,'5.7.1'!H134,'5.7.1'!H154)","v":45007.419989999995},{"$f":"SUM('5.7.1'!I18,'5.7.1'!I38,'5.7.1'!I76,'5.7.1'!I96,'5.7.1'!I134,'5.7.1'!I154)","v":39453.98346725},{"$f":"SUM('5.7.1'!J18,'5.7.1'!J38,'5.7.1'!J76,'5.7.1'!J96,'5.7.1'!J134,'5.7.1'!J154)","v":40440.333053931245},{"$f":"SUM('5.7.1'!K18,'5.7.1'!K38,'5.7.1'!K76,'5.7.1'!K96,'5.7.1'!K134,'5.7.1'!K154)","v":41451.341380279511}]
[null,null,null,null,null,null,null,{"$f":"'5.5.2'!H13","v":10345.030150367664},{"$f":"'5.5.2'!I13","v":10567.751385440324},{"$f":"'5.5.2'!J13","v":10789.797563460797},{"$f":"'5.5.2'!K13","v":11059.542502547314}]
[null,null,null,null,null,null,null,{"$f":"H3805-H3809-H3810","v":162151.72734563233},{"$f":"I3805-I3809-I3810","v":132946.48914730965},{"$f":"J3805-J3809-J3810","v":206221.5633748323},{"$f":"K3805-K3809-K3810","v":395352.25481049815}]

{"sheet":"5.6.2","index":26,"n_rows":596,"n_cols":78,"rows_kept":596,"cut":false,"hidden":false,"merged":[[12,33,13,33],[12,29,13,29],[12,31,13,31],[12,32,13,32],[12,7,12,11],[12,13,12,25]]}
[null,null,null,"Yes"]
[null,null,null,"No"]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Capital Expenditure for \",'Business Details'!$D$9,\" - \")","v":"Capital Expenditure for Allconnex Water - "}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[]
[]
[null,null,"Project Name","Geographic Area",null,"Service Category",null,"Driver (% Allocation )",null,null,null,null,null,"Asset Class (% allocation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Commissioning",null,"Indexation Rate Applied","Indexation included in entry","Total Capital Expenditure as Commissioned",null,null,"Capital Expenditure as Incurred For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supporting"]
[null,null,null,"(dropdown list)",null,"(dropdown list)",null,"Growth","Renewals","Compliance","Improvement","Donated ",null,"Reservoirs","Pump stations","Treatment","Telemetry & control ","Meters","Billing systems","Corporate systems","Sundry property, plant & equipment","Land","Building other than infrastructure housing","Distribution infrastructure not included in another category","Support services","Mains",null,"Project Description",null,null,null,null,null,null,"Unit",null,{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"AM14+1","v":2014},{"$f":"AN14+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"BY14","v":" "}]
[]
[null,1,"Coochie Is - Water Supply - Growth","Redland",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The Water Supply System Master Plan, undertaken by Redland Water post the implementation of the PLMP, identified the need to augment the DMA configuration to cater for growth and continue to meet service standards.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",2301536.9136114214,"$",null,null,193183.98093967099,809440.88013722154,0]
[null,2,"Kinross RD MPA - Water Supply - Growth","Redland",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The Water Supply System Master Plan, undertaken by Redland Water post the implementation of the PLMP, identified the need to augment the network to cater for growth, and continue to meet service standards.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",1181244.7322243936,"$",null,null,227600.14108369799,953644.59114069573,0]
[null,3,"Pt Lookout - Water Supply - Growth","Redland",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The Water Supply System Master Plan, undertaken by Redland Water post the implementation of the PLMP, identified the need to augment the network to cater for growth, and continue to meet service standards.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",1136272.9909957503,"$",null,null,279086.091697069,124476.95656463085,0]
[null,4,"Burleigh WWPS B47 RM & GM upgrade","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** Construction of  new rising Mains and gravity Mains at Burleigh Waters including modifications to Pump Station B47",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",7600000,"$",null,null,7600000,0,0]
[null,5,"Sandy Creek Sewer (External)","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Design and Construction for Sewerage collection in the industrial and enterprise precinct in the Sandy Creek Catchment adjacent to Burnside Road and the east of Pacific Highway. ",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",1120593.75,"$",null,null,60000,1060593.75,0]
[null,6,"Sandy Creek Sewer (External)","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** Design and Construction for Sewerage collection in the industrial and enterprise precinct in the Sandy Creek Catchment adjacent to Burnside Road and the east of Pacific Highway. ",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",6350031.2500000009,"$",null,null,340000,6010031.2500000009,0]
[null,7,"Mudgeeraba WWPS MU11 Flow Diversion ","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** A new rising main/gravity system to divert flow from PS's MU11 and MU12 at Mudgeeraba to the system linking to new Pump Station SS75 at Robina. ",null,"2011-12-31",null,4.7500000000000001E-2,"Yes",24250,"$",null,null,24250,0,0]
[null,8,"Mudgeeraba WWPS MU11 Flow Diversion ","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** A new rising main/gravity system to divert flow from PS's MU11 and MU12 at Mudgeeraba to the system linking to new Pump Station SS75 at Robina. ",null,"2011-12-31",null,4.7500000000000001E-2,"Yes",72750,"$",null,null,72750,0,0]
[null,9,"Mudgeeraba WWPS MU11 Flow Diversion ","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** A new rising main/gravity system to divert flow from PS's MU11 and MU12 at Mudgeeraba to the system linking to new Pump Station SS75 at Robina. ",null,"2011-12-31",null,4.7500000000000001E-2,"Yes",460750,"$",null,null,460750,0,0]
[null,10,"Mudgeeraba WWPS MU11 Flow Diversion ","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** A new rising main/gravity system to divert flow from PS's MU11 and MU12 at Mudgeeraba to the system linking to new Pump Station SS75 at Robina. ",null,"2011-12-31",null,4.7500000000000001E-2,"Yes",1382250,"$",null,null,1382250,0,0]
[null,11,"Coombabah WWTP Airilne Renewals Stages 2 & 3","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Detailed design and construction of Renewals airlines for new reconfiguration of the bioreactors E, F & G  inclusive of increased capacity needs and new blowers location assessment at the Coombabah WWTP",null,"2012-03-31",null,4.7500000000000001E-2,"Yes",1635000,"$",null,null,1635000,0,0]
[null,12,"Sunnyvale St WPS Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** A new small pump (referred to as the Sunnyvale St pump) is proposed to supply a small area of higher elevation in the Molendinar WSD. ",null,"2011-12-31",null,4.7500000000000001E-2,"Yes",300000,"$",null,null,300000,0,0]
[null,13,"Blue Hill Court Reservoir Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Reconfiguration of the Country Cr Pump Station so that the system storage is no longer contained exclusively in the Blue Hill Crt reservoir. ",null,"2011-12-31",null,4.7500000000000001E-2,"Yes",200000,"$",null,null,200000,0,0]
[null,14,"Renfrew Drv WPS Upgrade ","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Upgrade the capacity of the Renfrew Drv PS in order to make up the shortfall in the storage capacity of the Highland Park reservoir. ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",50000,"$",null,null,50000,0,0]
[null,15,"Coombabah WWTP Hypochlorite Dosing System","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null," ** Continuing 2010/11 Project ** Design and construct a hypochlorite dosing system to replace the gas chlorination system. ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",5000,"$",null,null,5000,0,0]
[null,16,"Coombabah WWTP Hypochlorite Dosing System","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null," ** Continuing 2010/11 Project ** Design and construct a hypochlorite dosing system to replace the gas chlorination system. ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",5000,"$",null,null,5000,0,0]
[null,17,"Elanora WWTP Hypochlorite Dosing System","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null," ** Continuing 2010/11 Project ** Design and construct a hypochlorite dosing system to replace the gas chlorination system. ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",5000,"$",null,null,5000,0,0]
[null,18,"Elanora WWTP Hypochlorite Dosing System","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null," ** Continuing 2010/11 Project ** Design and construct a hypochlorite dosing system to replace the gas chlorination system. ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",5000,"$",null,null,5000,0,0]
[null,19,"Elanora WWTP Odour Abatement Project (Inlet Works)","Gold Coast",null,"Waste-water via Sewer",null,0,0,1,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Design and construction of a Renewals for the existing Elanora inlet works, odour control facility and associated services. ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",690000,"$",null,null,690000,0,0]
[null,20,"Elanora WWTP Odour Abatement Project (Inlet Works)","Gold Coast",null,"Waste-water via Sewer",null,0,0,1,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Design and construction of a Renewals for the existing Elanora inlet works, odour control facility and associated services. ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",230000,"$",null,null,230000,0,0]
[null,21,"Biggera Waters WW Mains Upgrade (WWPS's D10 to D12)","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** Upgrading of WW Mains in Biggera Waters from PS D10 (near the intersection of Cabarita St & Babbidge St) through to PS D12 (at the intersection of Hollywell Rd and Perry Pl). ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",175000,"$",null,null,175000,0,0]
[null,22,"Elanora WWPS & Mains Upgrade (WWPS C9)","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Upgrading of WWPS and Mains in the Elanora Group 5 WW catchment. ",null,"2011-10-31",null,4.7500000000000001E-2,"Yes",720800,"$",null,null,720800,0,0]
[null,23,"Elanora WWPS & Mains Upgrade (WWPS C9)","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** Upgrading of WWPS and Mains in the Elanora Group 5 WW catchment. ",null,"2011-10-31",null,4.7500000000000001E-2,"Yes",127200,"$",null,null,127200,0,0]
[null,24,"DMR - Tamborine Oxenford Road Duplication - WW","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** The Allconnex Water (AW) assets that impact on the road duplication work are wastewater Mains, associated fittings and structures including: 310m (approx) of DN300 mm sewer rising main and associated fittings.",null,"2011-08-31",null,4.7500000000000001E-2,"Yes",37500,"$",null,null,37500,0,0]
[null,25,"DMR - Tamborine Oxenford Road Duplication - WW","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** The Allconnex Water (AW) assets that impact on the road duplication work are wastewater Mains, associated fittings and structures including: 310m (approx) of DN300 mm sewer rising main and associated fittings.",null,"2011-08-31",null,4.7500000000000001E-2,"Yes",37500,"$",null,null,37500,0,0]
[null,26,"DMR - Tamborine Oxenford Road Duplication - Water","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** The Allconnex Water (AW) assets that impact on the road duplication work are wastewater Mains, associated fittings and structures including: 310m (approx) of DN300 mm sewer rising main and associated fittings. Funding is required in 2011/12 to make payment for works that will be contracted, but not completed, at the end of the financial year. Costs for the project will be fully recovered from Dpt of Transport & Main Roads (DTMR).",null,"2011-08-31",null,4.7500000000000001E-2,"Yes",150000,"$",null,null,150000,0,0]
[null,27,"DMR - Tamborine Oxenford Road Duplication - Water","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** The Allconnex Water (AW) assets that impact on the road duplication work are wastewater Mains, associated fittings and structures including: 310m (approx) of DN300 mm sewer rising main and associated fittings. Funding is required in 2011/12 to make payment for works that will be contracted, but not completed, at the end of the financial year. Costs for the project will be fully recovered from Dpt of Transport & Main Roads (DTMR).",null,"2011-08-31",null,4.7500000000000001E-2,"Yes",150000,"$",null,null,150000,0,0]
[null,28,"WWPS A102 Benowa Pipework Upgrade","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** Construction of a second WW main into A102 from the section before the manifold into the flow balance tank in A102. ",null,"2011-10-31",null,4.7500000000000001E-2,"Yes",200000,"$",null,null,200000,0,0]
[null,29,"WWPS A102 Benowa Pipework Upgrade","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** Construction of a second WW main into A102 from the section before the manifold into the flow balance tank in A102. ",null,"2011-10-31",null,4.7500000000000001E-2,"Yes",200000,"$",null,null,200000,0,0]
[null,30,"Sandy Creek Water (External)","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** Design and Construction for Water supply to the industrial and enterprise precinct in the Sandy Creek Catchment adjacent to Burnside Road and the east of Pacific Highway. ",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",1021800.0000000001,"$",null,null,100000,921800.00000000012,0]
[null,31,"Varsity WWPS SS67 diversion","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** Redirect the PS SS67 rising main away from Bond Uni, to be diverted into the new 1200mm gravity sewer in Bermuda St via PS SS70. ",null,"2011-12-31",null,4.7500000000000001E-2,"Yes",106875,"$",null,null,106875,0,0]
[null,32,"Varsity WWPS SS67 diversion","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** Redirect the PS SS67 rising main away from Bond Uni, to be diverted into the new 1200mm gravity sewer in Bermuda St via PS SS70. ",null,"2011-12-31",null,4.7500000000000001E-2,"Yes",320625,"$",null,null,320625,0,0]
[null,33,"Varsity WWPS SS67 diversion","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,1,0,0,0,0,null,"** Continuing 2010/11 Project ** Redirect the PS SS67 rising main away from Bond Uni, to be diverted into the new 1200mm gravity sewer in Bermuda St via PS SS70. ",null,"2011-12-31",null,4.7500000000000001E-2,"Yes",5625,"$",null,null,5625,0,0]
[null,34,"Varsity WWPS SS67 diversion","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,1,0,0,0,0,null,"** Continuing 2010/11 Project ** Redirect the PS SS67 rising main away from Bond Uni, to be diverted into the new 1200mm gravity sewer in Bermuda St via PS SS70. ",null,"2011-12-31",null,4.7500000000000001E-2,"Yes",16875,"$",null,null,16875,0,0]
[null,35,"Coombabah WWTP Drum Screens Renewals","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Renewals of the existing six drum screens in the Coombabah WWTP Pre-Treatment Facility building and associated works. ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",400000,"$",null,null,400000,0,0]
[null,36,"Elanora WWTP Sludge Handling","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Provision of additional sludge dewatering equipment and associated works for Elanora WWTP. ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",150000,"$",null,null,150000,0,0]
[null,37,"Coombabah Contaminated Spoil Storage Facility ","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Design and construct a facility for the temporary storage of contaminated spoil and liquid wastes adjacent to Coombabah WWTP",null,"2011-10-31",null,4.7500000000000001E-2,"Yes",60000,"$",null,null,60000,0,0]
[null,38,"Benowa Recycled Water Truck Station","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** A redundant WWPS is currently being utilised to house the pumps for a truck filling station (recycled water). The old PS is to be closed and fenced off (but not demolished) with a new truck filling station to be built adjacent to the site. ",null,"2012-01-31",null,4.7500000000000001E-2,"Yes",150000,"$",null,null,150000,0,0]
[null,39,"Benowa Recycled Water Truck Station","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** A redundant WWPS is currently being utilised to house the pumps for a truck filling station (recycled water). The old PS is to be closed and fenced off (but not demolished) with a new truck filling station to be built adjacent to the site. ",null,"2012-01-31",null,4.7500000000000001E-2,"Yes",100000,"$",null,null,100000,0,0]
[null,40,"WWPS Upgrade Site Access Road ","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,1,0,0,null,"** Continuing 2010/11 Project ** To build an access road to existing WWPS",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",450000,"$",null,null,450000,0,0]
[null,41,"WWPS Upgrade Site Access Road ","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,1,0,0,null,"** Continuing 2010/11 Project ** To build an access road to existing WWPS",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",50000,"$",null,null,50000,0,0]
[null,42,"WWPS Pipework and Valve Renewals","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** A102 Benowa PS balance works involving Renewals of valves and suction side",null,"2011-10-31",null,4.7500000000000001E-2,"Yes",77000,"$",null,null,77000,0,0]
[null,43,"Benowa Repump Station - roofing of flow balance tank","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Roof Renewals and odour control system for the balance tank",null,"2012-01-31",null,4.7500000000000001E-2,"Yes",400000,"$",null,null,400000,0,0]
[null,44,"Coombabah Sludge Handling Upgrade","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Design and installation of a new sludge dewatering unit at Commbabah WWTP ",null,"2012-05-01",null,4.7500000000000001E-2,"Yes",1600000,"$",null,null,1600000,0,0]
[null,45,"PCWF Water Network - Developed Areas","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"Provision of water services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",1555653.6187500004,"$",null,null,77000,887232.50000000012,591421.11875000014]
[null,46,"PCWF Water Network - Developed Areas","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"Provision of water services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",464675.75625000003,"$",null,null,23000,265017.5,176658.25625000003]
[null,47,"PCWF Water Network - Developed Areas","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Provision of water services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",9333921.7125000022,"$",null,null,462000,5323395.0000000009,3548526.7125000008]
[null,48,"PCWF Water Network - Developed Areas","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Provision of water services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",2788054.5375000006,"$",null,null,138000,1590105.0000000002,1059949.5375000003]
[null,49,"PCWF Water Network - Developed Areas","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Provision of water services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",3111307.2375000007,"$",null,null,154000,1774465.0000000002,1182842.2375000003]
[null,50,"PCWF Water Network - Developed Areas","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Provision of water services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",929351.51250000007,"$",null,null,46000,530035,353316.51250000007]
[null,51,"PCWF Water Network - Developed Areas","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"Provision of water services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",1555653.6187500004,"$",null,null,77000,887232.50000000012,591421.11875000014]
[null,52,"PCWF Water Network - Developed Areas","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"Provision of water services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",464675.75625000003,"$",null,null,23000,265017.5,176658.25625000003]
[null,53,"PCWF Waste Water Network - Developed Areas","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Provision of wastewater services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores  as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",6879194.4375,"$",null,null,231000,4113532.5000000005,2534661.9375000005]
[null,54,"PCWF Waste Water Network - Developed Areas","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Provision of wastewater services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores  as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",2054824.3125000002,"$",null,null,69000,1228717.5,757106.81250000023]
[null,55,"PCWF Waste Water Network - Developed Areas","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Provision of wastewater services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores  as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",13758388.875,"$",null,null,462000,8227065.0000000009,5069323.8750000009]
[null,56,"PCWF Waste Water Network - Developed Areas","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Provision of wastewater services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores  as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",4109648.6250000005,"$",null,null,138000,2457435,1514213.6250000005]
[null,57,"PCWF Waste Water Network - Developed Areas","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"Provision of wastewater services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores  as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",2293064.8125000005,"$",null,null,77000,1371177.5000000002,844887.31250000023]
[null,58,"PCWF Waste Water Network - Developed Areas","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"Provision of wastewater services to the existing unserviced developed areas of Jacobs Well/Steiglitz, Cabbage Tree Point and Coomera Shores  as part of the adopted Northern Wastewater Strategy and the Pimpama Coomera Waterfuture Master Plan. ",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",684941.43750000012,"$",null,null,23000,409572.50000000006,252368.93750000006]
[null,59,"PCWF Waste Water Network (Package D)","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project** Completion of construction of the wastewater network infrastructure under the PCWF Package D Managing Contract. ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",100000,"$",null,null,100000,0,0]
[null,60,"BMP Alliance - Beenleigh Subprogram Claim Costs","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project** Payment of costs up to insurance excesses for Logan River Tree Farm claim.  ",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",36750,"$",null,null,36750,0,0]
[null,61,"BMP Alliance - Beenleigh Subprogram Claim Costs","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project** Payment of costs up to insurance excesses for Logan River Tree Farm claim.  ",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",15750,"$",null,null,15750,0,0]
[null,62,"Hope Island Sewage Network Upgrade","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project** The Hope Island Sewer Augmentation project- PCWF Package D Managing Contract. Provision of additional network capacity to cater for growth in the Hope Island catchment.  ",null,"2011-10-31",null,4.7500000000000001E-2,"Yes",20000,"$",null,null,20000,0,0]
[null,63,"Gilston Road Pump Station","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** G4 Pump station and associated rising main ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",20000,"$",null,null,20000,0,0]
[null,64,"PCWF Recycled Water (Package D)","Gold Coast",null,"Recycled Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** Recycled water network infrastructure PCWF Package D Managing Contract. ",null,"2011-09-30",null,4.7500000000000001E-2,"Yes",20000,"$",null,null,20000,0,0]
[null,65,"Pimpama Regional Sewage Pump Station","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project **  Pimpama Regional Pump Station  - WaterCycle Alliance.",null,"2012-02-28",null,4.7500000000000001E-2,"Yes",157500,"$",null,null,157500,0,0]
[null,66,"Coombabah WWTP Stage 5 Upgrade","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Provision of an extra 16 ML/day treatment capacity at Coombabah WWTP",null,"2014-10-31",null,4.7500000000000001E-2,"Yes",25962712.495015625,"$",null,null,23135000,2199750,330274.13125000009]
[null,67,"Coombabah WWTP Stage 5 Upgrade","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Provision of an extra 16 ML/day treatment capacity at Coombabah WWTP",null,"2014-10-31",null,4.7500000000000001E-2,"Yes",11126876.783578126,"$",null,null,9915000,942750.00000000012,141546.05625000002]
[null,68,"Coombabah WWTP SCADA Upgrade ","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Renewals of the existing Bailey Distributed Control System (DCS) for Stages 1 to 3 at the Coombabah WWTP. ",null,"2012-10-31",null,4.7500000000000001E-2,"Yes",1823750,"$",null,null,1300000,523750.00000000006,0]
[null,69,"Merrimac West Wastewater Augmentation Stage 4","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Merrimac West Wastewater Network Upgrade adopting the PSA Strategy.",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",18141120.112500001,"$",null,null,1512000,7919100,8710020.1125000007]
[null,70,"Merrimac West Wastewater Augmentation Stage 5","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Merrimac West Wastewater Network Upgrade adopting the PSA Strategy.",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",7774765.7625000011,"$",null,null,648000,3393900.0000000005,3732865.7625000011]
[null,71,"Merrimac West Wastewater Augmentation Stage 5","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Merrimac West Wastewater Network Upgrade adopting the PSA Strategy.",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",49048213.63750001,"$",null,null,4088000,21410900.000000004,23549313.637500007]
[null,72,"Merrimac West Wastewater Augmentation Stage 6","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Merrimac West Wastewater Network Upgrade adopting the PSA Strategy.",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",21020662.987500004,"$",null,null,1752000,9176100,10092562.987500003]
[null,73,"Merrimac WWTP RW Upgrade","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"** Continuing 2010/11 Project ** Merrimac WWTP recycled water release system upgrade in accordance with Allconnex Water Intergrated Authority requirements.",null,"2012-01-31",null,4.7500000000000001E-2,"Yes",66000,"$",null,null,66000,0,0]
[null,74,"Merrimac WWTP RW Upgrade","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"** Continuing 2010/11 Project ** Merrimac WWTP recycled water release system upgrade in accordance with Allconnex Water Intergrated Authority requirements.",null,"2012-01-31",null,4.7500000000000001E-2,"Yes",34000,"$",null,null,34000,0,0]
[null,75,"Pump Stations CT1 and SS32 - Decommissioning of Rising Mains ","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The aim of this project is to address the following situations:\n1. Rising Mains identified as redundant which remain connected to the system, require decommissioning works to be carried out; and\n2. cases where a main has been “decommissioned” in GIS however it has not been isolated from the network, therefore poses a spill risk.",null,"2011-10-01",null,4.7500000000000001E-2,"Yes",148995,"$",null,null,148995,0,0]
[null,76,"SS47 Rising Main, Harrier Drive, Burleigh Waters - Bridge Crossing Main Refurbishment","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null," Undertake appropriate preventative maintenance measures to mitigate against the failure of the SS47 rising main at the Harrier Drive bridge crossing. ",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",97250,"$",null,null,97250,0,0]
[null,77,"Concurrent Works with Gold Coast Rapid Transit (GCRT) – Wastewater Infrastructure","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The aim of this project is to obtain funding to bring forward the proposed PIP requirements up to 2021 and construct the infrastructure concurrently as part of the Gold Coast Rapid Transit (GCRT) works. GCRT will fund, relocate and replace any infrastructure in conflict with the rail infrastructure. However, any infrastructures that require upgrade to meet the PIP 2021 requirements, Allconnex Water will pay GCRT the incremental cost for the increased capacity.",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",1060000,"$",null,null,1060000,0,0]
[null,78,"OX26 Pump Station","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"OX 26 is still inservice and regularly spills in wet eweather events and occassisonally in dry weather due to inadequate capacity as a result of growth within the catchment.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",2881734.25,"$",null,null,836700,2045034.2500000002,0]
[null,79,"OX26 Pump Station","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"OX 26 is still inservice and regularly spills in wet eweather events and occassisonally in dry weather due to inadequate capacity as a result of growth within the catchment.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",2881734.25,"$",null,null,836700,2045034.2500000002,0]
[null,80,"Albert River Water Main Crossing Duplication","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"This project is to replace the failed 300mm water main across Albert River with a 600mm main, to supply the Beenleigh area.  Currently only a 600mm main supply’s Beenleigh’s demand, with no contingent supply available.  The aim of this project is to;\no Address the problems associated with the failure of the 300mm watermain across the river, supplying the Beenleigh catchment.\no Provide anticipated funds for immediate rectification, due to the severity of the project;\no Design and construct the preferred option (to be provided) from the ongoing options analysis.\no ensure the best value for money solution is implemented to service the Beenleigh zone;\no provide a backup water supply, whilst ensuring all future growth demands are achieved; and\no remove all redundant/unsafe infrastructure from the reservoir sites.",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",1800000,"$",null,null,1800000,0,0]
[null,81," Security of Supply, Worongary Water Supply District - Water Network Augmentation ","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The project involves the augmentation works in the Worongary Water Supply District to provide security of supply. The package of works involve the engineering, procurement, construction and commissioning of the following:\n A 750mm pipe bridge crossing across the Boobegan Creek; and\n Inspection and if required, Renewals of four (4) valves between the Molendinar and Worongary WSD’s and between the Burleigh and Worongary WSD’s.\nThe aims of the project are:\n Provide security of supply to the Worongary WSD\n Maintain Desired Standards of Supply (DDS) to the WSD at all time;\n Ensure all works carried out has have limited interaction with the community and customers, where feasible; and\n Ensure no environmental harm is caused by any proposed works.\n",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",1589341,"$",null,null,1589341,0,0]
[null,82,"Wallandra Road Water main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Current network does not meet DSoS. Augmentation required to meet Desired Standards of Service of a minimum pressure of 22m within the Mudgeeraba Low Level Zone. ",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",1288000,"$",null,null,1288000,0,0]
[null,83,"Water Services - GCRT - Relocations and Upsizing","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The aim of this project is to obtain funding to bring forward the proposed PIP requirements up to 2021 and construct the infrastructure concurrently as part of the Gold Coast Rapid Transit (GCRT) works. GCRT will fund, relocate and replace any infrastructure in conflict with the rail infrastructure. However, any infrastructures that require upgrade to meet the PIP 2021 requirements, Allconnex Water will pay GCRT the incremental cost for the increased capacity.",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",1015000,"$",null,null,1015000,0,0]
[null,84,"Currumbin Waters - Water Supply District Upgrade","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"The operational conditions of the southern region water supply system have changed due to; \nThe introduction of desalinated water and the new management strategies fro bulk water supply by Linkwater. \nThe consequent changes in the southern region water supply network warrant the review of the water supply strategy to the Currumbin Waters water supply district and in particular, the decommissioning of Tallebudgera Pump Station. \nAn options analysis has been undertaken by Allconnex Water which has indicated the feasibility and preference for supplying the Currumbin Waters water supply district by a gravity system. This project will involve the design and conctruction of the relevant works to achieve this. ",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",134000,"$",null,null,134000,0,0]
[null,85,"Currumbin Waters - Water Supply District Upgrade","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The operational conditions of the southern region water supply system have changed due to; \nThe introduction of desalinated water and the new management strategies fro bulk water supply by Linkwater. \nThe consequent changes in the southern region water supply network warrant the review of the water supply strategy to the Currumbin Waters water supply district and in particular, the decommissioning of Tallebudgera Pump Station. \nAn options analysis has been undertaken by Allconnex Water which has indicated the feasibility and preference for supplying the Currumbin Waters water supply district by a gravity system. This project will involve the design and conctruction of the relevant works to achieve this. ",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",536000,"$",null,null,536000,0,0]
[null,86,"Queen Street - GCRT - Water Asset Relocations ","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Separable Portion B - Asset relocations Queen St, in respoect of GCRT early works.",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",540000,"$",null,null,540000,0,0]
[null,87,"Rifle Range Rd Recycl Main","Gold Coast",null,"Recycled Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"200mm diameter recycled water main along Rifle Range Road between Bull Road and Waverley Drive",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",302748,"$",null,null,302748,0,0]
[null,88,"Gold Coast Hwy Helensvale Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter Mains along Gold Coast Highway in Helensvale",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",797949.88500000013,"$",null,null,0,797949.88500000013,0]
[null,89,"OR5 Pump Station Upgrade & OR5 to Stayplton WWTP, Gravity and Rising Mains New","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Pump Station OR5 upgrade, and 375mm / 225mm rising main and 600mm diameter gravity main from PS OR5 to Stapylton WWTP site.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",725679.00000000012,"$",null,null,63240,662439.00000000012,0]
[null,90,"OR5 Pump Station Upgrade & OR5 to Stayplton WWTP, Gravity and Rising Mains New","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Pump Station OR5 upgrade, and 375mm / 225mm rising main and 600mm diameter gravity main from PS OR5 to Stapylton WWTP site.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",54621.000000000007,"$",null,null,4760,49861.000000000007,0]
[null,91,"OR5 Pump Station Upgrade & OR5 to Stayplton WWTP, Gravity and Rising Mains New","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Pump Station OR5 upgrade, and 375mm / 225mm rising main and 600mm diameter gravity main from PS OR5 to Stapylton WWTP site.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",3543021.0000000005,"$",null,null,308760,3234261.0000000005,0]
[null,92,"OR5 Pump Station Upgrade & OR5 to Stayplton WWTP, Gravity and Rising Mains New","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Pump Station OR5 upgrade, and 375mm / 225mm rising main and 600mm diameter gravity main from PS OR5 to Stapylton WWTP site.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",266679,"$",null,null,23240,243439.00000000003,0]
[null,93,"OR1 Pump Station Upgrade & OR1 Rising Main New","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Pump Station OR1 upgrade and 300mm diameter rising main from PS OR3",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",550327.5,"$",null,null,63240,487087.50000000006,0]
[null,94,"OR1 Pump Station Upgrade & OR1 Rising Main New","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Pump Station OR1 upgrade and 300mm diameter rising main from PS OR4",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",41422.5,"$",null,null,4760,36662.5,0]
[null,95,"OR1 Pump Station Upgrade & OR1 Rising Main New","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Pump Station OR1 upgrade and 300mm diameter rising main from PS OR4",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",550327.5,"$",null,null,63240,487087.50000000006,0]
[null,96,"OR1 Pump Station Upgrade & OR1 Rising Main New","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Pump Station OR1 upgrade and 300mm diameter rising main from PS OR5",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",41422.5,"$",null,null,4760,36662.5,0]
[null,97,"Upstream of OR5 Gravity Main New","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"150/225mm diameter gravity main upstream of PS OR6",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",678830.25,"$",null,null,65100,613730.25,0]
[null,98,"Upstream of OR5 Gravity Main New","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"150/225mm diameter gravity main upstream of PS OR7",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",51094.750000000007,"$",null,null,4900,46194.750000000007,0]
[null,99,"Coolangatta Bielby St Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"450mm diameter main running adjacent to Gold Coast Highway from Wagawn Street to Toolona Street.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",1194631.8146363434,"$",null,null,0,0,0]
[null,100,"Tierney Dr Currumbin Waters Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"200mm diameter main along Tierney Drive, Currumbin Waters. ",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",381619.42297965341,"$",null,null,0,0,0]
[null,101,"Hardys Rd Mudgeeraba P1 Pump Station New","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"New pump station (duty 65L/s at 10m) in Hardys Road, Mudgeeraba. ",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",461390.30985219229,"$",null,null,0,0,0]
[null,102,"Markeri St Clear Island Waters Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter main along Markeri St, Clear Island.",null,"2018-06-30",null,4.7500000000000001E-2,"Yes",818788.16667530849,"$",null,null,0,0,0]
[null,103,"Robina Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"250mm diameter main in Robina connecting Ballyliffen Ct and Geraldton Dr.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",245804.71634733124,"$",null,null,0,0,0]
[null,104,"Glastonbury Dr Mudgeeraba Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"250mm diameter main augmentation along Glastonbury Drive, Mudgeeraba.",null,"2019-06-30",null,4.7500000000000001E-2,"Yes",609555.54883767082,"$",null,null,0,0,0]
[null,105,"Murev Way Carrara Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"250mm diameter main along Murev Way, Carrara.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",679216.90182694769,"$",null,null,0,0,0]
[null,106,"From Molendinar WTP Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm and 375mm diameter main augmentation of the trunk main from the Molendinar WTP.",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",4063954.139517298,"$",null,null,0,0,0]
[null,107,"Alexander Dr and Winderadeen Crt Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter main in Alexander Drive from Mcleod Street to Winderadeen Drive, and a 300mm diameter main in Winderadeen Court from Alexander Drive to Gilston Road.  ",null,"2019-06-30",null,4.7500000000000001E-2,"Yes",1829780.6180692019,"$",null,null,0,0,0]
[null,108,"Hope Island Rd Hope Island Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"450mm diameter main along Hope Island Road from Helensvale Road to Santa Barbara Road and a 375mm diameter main along Santa Barbara Rd and Caseys Road to The Parkway. ",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",5936219.178942496,"$",null,null,0,0,0]
[null,109,"Kopps Rd Oxenford UC4 Pump Station Upgrade","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Pump capacity upgrade (duty point of approximately 50L/s at 40m) at Pump Station UC4 Kopps Rd, Oxenford.",null,"2020-06-30",null,4.7500000000000001E-2,"Yes",870318.06874973269,"$",null,null,0,0,0]
[null,110,"Upper Coomera Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"250mm and 300mm diameter main along Reserve Rd and others in Upper Coomera. ",null,"2020-06-30",null,4.7500000000000001E-2,"Yes",2346190.1275303541,"$",null,null,0,0,0]
[null,111,"Tamborine-Oxenford Road Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"200mm/300mm/375mm and 450mm diameter Mains in Oxenford including along Tamborine-Oxenford Road from the Pacific Motorway to Waterhen Lake.",null,"2018-06-30",null,4.7500000000000001E-2,"Yes",4389768.242082933,"$",null,null,0,0,0]
[null,112,"Helensvale Rd Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"600mm diameter main in Helensvale Road from the proposed Intra Regional Transport Corridor to Serenity Boulevard. ",null,"2019-06-30",null,4.7500000000000001E-2,"Yes",7705961.2035500668,"$",null,null,0,0,0]
[null,113,"Helensvale OX10 Reservoir New","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"New 35ML reservoir at Helensvale LLZ ",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",7211337.090408341,"$",null,null,0,0,0]
[null,114,"Maudsland MA3 Reservoir New","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"New 5ML reservoir at Maudsland",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",1897869.9275000002,"$",null,null,0,1897869.9275000002,0]
[null,115,"Vennor Dr Ormeau Reservoir New","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"New 200kL elevated reservoir at Vennor Drive Ormeau HLZ.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",753003.13990840095,"$",null,null,0,0,0]
[null,116,"Vennor Dr Ormeau Reservoir New","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"New 200kL elevated reservoir at Vennor Drive Ormeau HLZ.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",7606.0923223070804,"$",null,null,0,0,0]
[null,117,"Eggersdorf Rd Ormeau Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"250mm diameter main along Eggersdorf Road, Ormeau.",null,"2020-06-30",null,4.7500000000000001E-2,"Yes",408319.9498839532,"$",null,null,0,0,0]
[null,118,"Dixon Dr and Kerkin Rd South Coomera Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"500mm and 450mm diameter Mains along Dixon Dr, Pimpama & Kerkin Rd Sth Coomera.  ",null,"2015-06-30",null,4.7500000000000001E-2,"Yes",4581577.9347265018,"$",null,null,0,0,0]
[null,119,"Dixon Dr Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter main running along Dixon Drive, Pimpama.",null,"2018-06-30",null,4.7500000000000001E-2,"Yes",1336793.6097925194,"$",null,null,0,0,0]
[null,120,"Amity Rd Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"250mm diameter main along Amity Road Coomera.",null,"2018-06-30",null,4.7500000000000001E-2,"Yes",1952522.1948786303,"$",null,null,0,0,0]
[null,121,"Old Coach Rd Upper Coomera Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Various sized main augmentations along Old Coach Road and Billinghurst Crescent, Upper Coomera.",null,"2019-06-30",null,4.7500000000000001E-2,"Yes",2237573.0851236042,"$",null,null,0,0,0]
[null,122,"Kerkin Rd North Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter main augmentation from Yawalpah Road along Kerkin Road North to the Pimpama River. Augmentation will be required once Calypso Bay is fully developed and connection of the Jacobs Well LLZ and the Cabbage Tree Point LLZ occurs.",null,"2020-06-30",null,4.7500000000000001E-2,"Yes",2539859.7320010639,"$",null,null,0,0,0]
[null,123,"Pimpama FCP2 Reservoir New","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"New 30ML reservoir in Pimpama.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",6181728.0586415874,"$",null,null,0,0,0]
[null,124,"Mirambeena Drive FOR1 Pump Station Upgrade","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Pump station upgrade (20m @ 35L/s) for the Mirambeena Drive Pump Station (OR1). ",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",355253.61382014386,"$",null,null,0,0,0]
[null,125,"Pimpama Aquifer Storage and Recovery ","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"Aquifer storage and recovery system with an injection capacity 11.2ML/d, in Pimpama.",null,"2019-06-30",null,4.7500000000000001E-2,"Yes",4375876.4363613725,"$",null,null,0,87990.000000000015,92169.525000000023]
[null,126,"Pimpama Aquifer Storage and Recovery ","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Aquifer storage and recovery system with an injection capacity 11.2ML/d, in Pimpama.",null,"2019-06-30",null,4.7500000000000001E-2,"Yes",18050490.299990661,"$",null,null,0,362958.75000000006,380199.29062500008]
[null,127,"Pimpama Aquifer Storage and Recovery ","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Aquifer storage and recovery system with an injection capacity 11.2ML/d, in Pimpama.",null,"2019-06-30",null,4.7500000000000001E-2,"Yes",4922860.990906544,"$",null,null,0,98988.750000000015,103690.71562500003]
[null,128,"Helmore St Recycl Main ","Gold Coast",null,"Recycled Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter recycled water main along Helmore St within the Jacobs Well LLZ",null,"2016-06-30",null,4.7500000000000001E-2,"Yes",866248.90684009623,"$",null,null,0,0,0]
[null,129,"Jacobs Well Recycl Water Supply Network","Gold Coast",null,"Recycled Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"250mm diameter recycled water main along Kerkin Rd Nth, Pimpama-Jacobs Well Rd and Huth Rd, Jacobs Well Transfer Pump, and Jacobs Well Ground Level Reservoir.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",648217.60682250001,"$",null,null,0,648217.60682250001,0]
[null,130,"Jacobs Well Recycl Water Supply Network","Gold Coast",null,"Recycled Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"250mm diameter recycled water main along Kerkin Rd Nth, Pimpama-Jacobs Well Rd and Huth Rd, Jacobs Well Transfer Pump, and Jacobs Well Ground Level Reservoir.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",3467737.5469875005,"$",null,null,0,3467737.5469875005,0]
[null,131,"Jacobs Well Recycl Water Supply Network","Gold Coast",null,"Recycled Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"250mm diameter recycled water main along Kerkin Rd Nth, Pimpama-Jacobs Well Rd and Huth Rd, Jacobs Well Transfer Pump, and Jacobs Well Ground Level Reservoir.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",417035.10369000002,"$",null,null,0,417035.10369000002,0]
[null,132,"Calypso Bay Recycl Water Supply Network","Gold Coast",null,"Recycled Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"300mm diameter recycled water main connecting supply to Calpso Bay and Jacobs Well LLZ Pump Station",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",975467.71896437532,"$",null,null,0,0,975467.71896437532]
[null,133,"Calypso Bay Recycl Water Supply Network","Gold Coast",null,"Recycled Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter recycled water main connecting supply to Calpso Bay and Jacobs Well LLZ Pump Station",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",96474.829348125015,"$",null,null,0,0,96474.829348125015]
[null,134,"Pimpama A+ Recycled Water Scheme Extension","Gold Coast",null,"Recycled Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"A 300mm diameter recycled water main extending from Rifle Range Rd at the intersection of Bull Rd.",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",3954802.2979062512,"$",null,null,0,0,3954802.2979062512]
[null,135,"Yawalpah Rd A+ Recycled Water","Gold Coast",null,"Recycled Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"A 375mm diameter recycled water main along Yawalpah Rd between Cunningham North Drive and Kerkin Road North.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",662015.81000000006,"$",null,null,0,662015.81000000006,0]
[null,136,"Labrador A42 Rising Main New","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"New 600mm diameter rising main from A42 at Muir Street, Labrador injecting into the Western Force Main downstream of D40 at the Hunt Park Hockey Ground.",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",5020758.5644125007,"$",null,null,0,2452140.9350000001,2568617.6294125007]
[null,137,"Coolangatta TH7 Pump Station Upgrade","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Pump Station TH7 (Boundary St, Coolangatta) upgrade.",null,"2016-06-30",null,4.7500000000000001E-2,"Yes",191030.51079245738,"$",null,null,0,0,0]
[null,138,"North Burleigh Diversion Rising Main New","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"450mm diameter rising main along Markeri Street. ",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",439314.20749811165,"$",null,null,0,0,0]
[null,139,"Merrimac East d/s SS45 Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter gravity main augmentation downstream of PS SS45 (adjacent to Pacific Motorway).",null,"2016-06-30",null,4.7500000000000001E-2,"Yes",297356.8864795242,"$",null,null,0,0,0]
[null,140,"Merrimac East d/s SS45 Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter gravity main augmentation downstream of PS SS45 (adjacent to Pacific Motorway).",null,"2016-06-30",null,4.7500000000000001E-2,"Yes",15650.362446290748,"$",null,null,0,0,0]
[null,141,"Merrimac East u/sSS27 Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"225/300mm diameter gravity sewer upstream of PS SS27. ",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",473497.95375547785,"$",null,null,0,0,0]
[null,142,"Merrimac East d/sSS27 Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"375mm diameter gravity sewer downstream of PS SS27. ",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",626311.65930445644,"$",null,null,0,0,0]
[null,143,"Merrimac East d/sSS27 Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"375mm diameter gravity sewer downstream of PS SS27. ",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",208770.55310148548,"$",null,null,0,0,0]
[null,144,"Merrimac East d/sSS16 Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter gravity sewer downstream of PS SS16. ",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",529801.5735715772,"$",null,null,0,0,0]
[null,145,"Merrimac East d/sSS16 Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter gravity sewer downstream of PS SS16. ",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",272928.0833550549,"$",null,null,0,0,0]
[null,146,"Merrimac East Markeri St Gravity Main Diversion","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter gravity sewer to divert wastewater from PS SS20 into the 1200mm diameter gravity main along Markeri Street.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",363966.75021433865,"$",null,null,0,0,0]
[null,147,"Merrimac East Markeri St Gravity Main Diversion","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"300mm diameter gravity sewer to divert wastewater from PS SS20 into the 1200mm diameter gravity main along Markeri Street.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",108717.34097311414,"$",null,null,0,0,0]
[null,148,"Merrimac East Markeri St Gravity and Rising Main Diversion","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"450mm diameter rising main and 600mm diameter gravity main along Markeri Street.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",3096137.3121374832,"$",null,null,0,0,0]
[null,149,"Merrimac East Markeri St Gravity and Rising Main Diversion","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"450mm diameter rising main and 600mm diameter gravity main along Markeri Street.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",679639.89778627688,"$",null,null,0,0,0]
[null,150,"Merrimac East Hooker & Rio Vista Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"450/675/900mm diameter gravity main along Hooker and Rio Vista Boulevard upstream of the current PS SP31.",null,"2018-06-30",null,4.7500000000000001E-2,"Yes",1771928.6448458538,"$",null,null,0,0,0]
[null,151,"Merrimac East Hooker & Rio Vista Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"450/675/900mm diameter gravity main along Hooker and Rio Vista Boulevard upstream of the current PS SP31.",null,"2018-06-30",null,4.7500000000000001E-2,"Yes",196880.96053842819,"$",null,null,0,0,0]
[null,152,"Mermaid Waters SP26 and Hooker Bvld Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"225/300/450mm diameter gravity sewer along Hooker Boulevard upstream of PS SP26. Pump station SP26 (Hooker Boulevard, Mermaid Waters) upgrade.",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",216932.7059998698,"$",null,null,0,0,0]
[null,153,"Mermaid Waters SP26 and Hooker Bvld Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"225/300/450mm diameter gravity sewer along Hooker Boulevard upstream of PS SP26. Pump station SP26 (Hooker Boulevard, Mermaid Waters) upgrade.",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",29581.732636345878,"$",null,null,0,0,0]
[null,154,"Mermaid Waters SP26 and Hooker Bvld Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"225/300/450mm diameter gravity sewer along Hooker Boulevard upstream of PS SP26. Pump station SP26 (Hooker Boulevard, Mermaid Waters) upgrade.",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",617423.85553809092,"$",null,null,0,0,0]
[null,155,"Mermaid Waters SP26 and Hooker Bvld Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"225/300/450mm diameter gravity sewer along Hooker Boulevard upstream of PS SP26. Pump station SP26 (Hooker Boulevard, Mermaid Waters) upgrade.",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",84194.162118830573,"$",null,null,0,0,0]
[null,156,"Merrimac West d/s N6 Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"150mm diameter main section augmentation downstream of PS N6.",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",916946.49394279032,"$",null,null,0,0,0]
[null,157,"Oceanic Dr Gravity Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"150mm diameter gravity sewer augmentation along Oceanic Dr and Bowline Rd, upstream of SP38 and downstream of SS14. (Cat 5)",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",580953.31432737375,"$",null,null,0,0,0]
[null,158,"Northwestern Ct Gravity Main Diversion","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"160mm diameter gravity sewers, along Northwestern Court. (Cat 5)",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",1101187.9409444954,"$",null,null,0,0,0]
[null,159,"Cassowary & Honeywater Dr Gravity Main Diversion","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"160mm diameter gravity sewers, along Cassowary and Honeyeater Drive.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",808634.71574575431,"$",null,null,0,0,0]
[null,160,"Orr Place Graivity Main SS13 Diversion","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"160mm diameter gravity sewers, along/through Orr, Boston and Yerrecoin Place.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",499585.58954137081,"$",null,null,0,0,0]
[null,161,"Pizzy Park Gravity Main SS14 Diversion","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"160mm diameter gravity sewer extending from Pizzy Park PS SS14.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",587625.47651754483,"$",null,null,0,0,0]
[null,162,"Metricup Court Gravity Main SS15 Diversion","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"150mm diameter gravity main along Metricup Court.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",526476.45909309445,"$",null,null,0,0,0]
[null,163,"Centralised Biosolids Facility","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"New centralised biosolids facility",null,"2016-06-30",null,4.7500000000000001E-2,"Yes",44286411.022430956,"$",null,null,0,0,1228927.0000000002]
[null,164,"Centralised Biosolids Facility","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"New centralised biosolids facility",null,"2016-06-30",null,4.7500000000000001E-2,"Yes",34796465.80333861,"$",null,null,0,0,965585.50000000023]
[null,165,"Coombabah Catchment Upgrade","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Long term recycled water release infrastructure for Southern District.",null,"2020-06-30",null,4.7500000000000001E-2,"Yes",327505909.06405836,"$",null,null,0,261875.00000000003,2743140.6250000005]
[null,166,"Coombabah Catchment Upgrade","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Long term recycled water release infrastructure for Southern District.",null,"2020-06-30",null,4.7500000000000001E-2,"Yes",327505909.06405836,"$",null,null,0,261875.00000000003,2743140.6250000005]
[null,167,"Billing System (tactical)","Corporate",null,"Corporate",null,1,0,0,0,0,null,0,0,0,0,0,1,0,0,0,0,0,0,0,null,"To acquire and implement a billing system together with appropriate managed or hosted data centre facility by 30 June 2011 to allow Allconnex Water to release itself from the billing services provided by each of the three participating councils.",null,"2011-08-31",null,4.7500000000000001E-2,"Yes",8267400,"$",null,null,8267400,0,0]
[null,168,"Payroll & HR System (Tactical)","Corporate",null,"Corporate",null,1,0,0,0,0,null,0,0,0,0,0,0,1,0,0,0,0,0,0,null,"To acquire and implement a human resources management system (including payroll) system by 30 June 2011 to allow Allconnex Water to release itself from the services provided under the Service Level Agreements",null,"2011-12-20",null,4.7500000000000001E-2,"Yes",2200000,"$",null,null,2200000,0,0]
[null,169,"ERP Base Infrastructure Program","Corporate",null,"Corporate",null,1,0,0,0,0,null,0,0,0,0,0,0,1,0,0,0,0,0,0,null,"This covers the evaluation, architecture, master data and product selection and implementation of the base ERP software",null,"2011-10-31",null,4.7500000000000001E-2,"Yes",11974585.142878754,"$",null,null,9122765,0,0]
[null,170,"Operational Management Program","Corporate",null,"Corporate",null,1,0,0,0,0,null,0,0,0,0,0,0,1,0,0,0,0,0,0,null,"This covers the configuration of the ERP solution for the Asset and Works Mgmt functions, the business change process and the evaluation, product selections and implementation of the business specific solutions that make up the full platform",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",18373530.638907626,"$",null,null,4733744,3859813.335,1642014.3522062504]
[null,171,"Governance, Risk & Compliance Program","Corporate",null,"Corporate",null,1,0,0,0,0,null,0,0,0,0,0,0,1,0,0,0,0,0,0,null,"This covers the evaluation, product selections and the implementation of the GRC solutions that make up the full platform.",null,"2011-11-30",null,4.7500000000000001E-2,"Yes",1924709.2727939137,"$",null,null,665000,0,0]
[null,172,"Corporate Services Program","Corporate",null,"Corporate",null,1,0,0,0,0,null,0,0,0,0,0,0,1,0,0,0,0,0,0,null,"This covers the configuration of the ERP solution for the HR & Finance functions, the business change process, the evaluation, product selections and the implementation of the HR & Finance solutions that make up the full platform",null,"2014-02-28",null,4.7500000000000001E-2,"Yes",13112717.33800694,"$",null,null,962728,3636524.0450000004,4444485.8171562515]
[null,173,"Customer Services Program","Corporate",null,"Corporate",null,1,0,0,0,0,null,0,0,0,0,0,0,1,0,0,0,0,0,0,null,"This covers the configuration of the ERP solution for the CRM and Billing functions, the business change process and the evaluation, product selections and implementation of the business specific solutions that make up the full platform",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",14131750.940805905,"$",null,null,467827,4845708.8125,3432712.4125687508]
[null,174,"Common Technologies & Tools Program","Corporate",null,"Corporate",null,1,0,0,0,0,null,0,0,0,0,0,0,1,0,0,0,0,0,0,null,"This covers the evaluation, product selections and the implementation of the common technologies & tools that are shared across Allconnex Water. ",null,"2012-03-31",null,4.7500000000000001E-2,"Yes",8661560.6059189588,"$",null,null,1699606,998657.17,0]
[null,175,"ICT Base Infrastructure Program","Corporate",null,"Corporate",null,1,0,0,0,0,null,0,0,0,0,0,0,1,0,0,0,0,0,0,null,"This covers the design, development and implementation of the base ICT Infrastructure",null,"2011-12-31",null,4.7500000000000001E-2,"Yes",19874606.405153334,"$",null,null,190000,301156.25,329176.87500000006]
[null,176,"ICT Organisation & Process Program","Corporate",null,"Corporate",null,1,0,0,0,0,null,0,0,0,0,0,0,1,0,0,0,0,0,0,null,"This covers the development of frameworks, processes and standards as well as the tools and systems that ICT require to run efficiently",null,"2013-12-31",null,4.7500000000000001E-2,"Yes",11787899.760519439,"$",null,null,3323511,2416587.7375000003,1978821.5471687505]
[null,177,"Capalaba Pump Station Capacity Augmentation/ Upgrade","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Upgrade of Pump Stations and associated rising Mains and providing emergency storages ",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",146175.80119218753,"$",null,null,39390,0,106785.80119218753]
[null,178,"Capalaba Pump Station Capacity Augmentation/ Upgrade","Redland",null,"Waste-water via Sewer",null,0,0,1,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Upgrade of Pump Stations and associated rising Mains and providing emergency storages ",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",292351.60238437506,"$",null,null,78780,0,213571.60238437506]
[null,179,"Capalaba Pump Station Capacity Augmentation/ Upgrade","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Upgrade of Pump Stations and associated rising Mains and providing emergency storages ",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",116940.64095375003,"$",null,null,31512,0,85428.640953750029]
[null,180,"Capalaba Pump Station Capacity Augmentation/ Upgrade","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Upgrade of Pump Stations and associated rising Mains and providing emergency storages ",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",29235.160238437507,"$",null,null,7878,0,21357.160238437507]
[null,181,"Capalaba Pump Station Capacity Augmentation/ Upgrade","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Upgrade of Pump Stations and associated rising Mains and providing emergency storages ",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",97450.534128125015,"$",null,null,26260,0,71190.534128125015]
[null,182,"Capalaba Pump Station Capacity Augmentation/ Upgrade","Redland",null,"Waste-water via Sewer",null,0,0,1,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Upgrade of Pump Stations and associated rising Mains and providing emergency storages ",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",194901.06825625003,"$",null,null,52520,0,142381.06825625003]
[null,183,"Capalaba Pump Station Capacity Augmentation/ Upgrade","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Upgrade of Pump Stations and associated rising Mains and providing emergency storages ",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",77960.427302500015,"$",null,null,21008,0,56952.427302500015]
[null,184,"Capalaba Pump Station Capacity Augmentation/ Upgrade","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Upgrade of Pump Stations and associated rising Mains and providing emergency storages ",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",19490.106825625004,"$",null,null,5252,0,14238.106825625004]
[null,185,"Cleveland Gravity Pipe Installation","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",134333.39221406254,"$",null,null,0,5049.9975000000004,129283.39471406252]
[null,186,"Cleveland Gravity Pipe Installation","Redland",null,"Waste-water via Sewer",null,0,0,1,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",53733.356885625013,"$",null,null,0,2019.9990000000003,51713.35788562501]
[null,187,"Cleveland Gravity Pipe Installation","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",322400.14131375012,"$",null,null,0,12119.994000000001,310280.14731375012]
[null,188,"Cleveland Gravity Pipe Installation","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",26866.678442812507,"$",null,null,0,1009.9995000000001,25856.678942812505]
[null,189,"Cleveland New Pump Station Installation","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Installing  New Pump Stations and Rising Mains  to service the new development areas",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",2000777.0961031255,"$",null,null,0,0,2000777.0961031255]
[null,190,"Cleveland New Pump Station Installation","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  New Pump Stations and Rising Mains  to service the new development areas",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",1600621.6768825003,"$",null,null,0,0,1600621.6768825003]
[null,191,"Cleveland New Pump Station Installation","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"Installing  New Pump Stations and Rising Mains  to service the new development areas",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",400155.41922062507,"$",null,null,0,0,400155.41922062507]
[null,192,"Capalaba Gravity Mains - 2014","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2015-06-30",null,4.7500000000000001E-2,"Yes",94451.690443960964,"$",null,null,0,0,0]
[null,193,"Capalaba Gravity Mains - 2014","Redland",null,"Waste-water via Sewer",null,0,0,1,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2015-06-30",null,4.7500000000000001E-2,"Yes",37780.676177584384,"$",null,null,0,0,0]
[null,194,"Capalaba Gravity Mains - 2014","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2015-06-30",null,4.7500000000000001E-2,"Yes",226684.05706550632,"$",null,null,0,0,0]
[null,195,"Capalaba Gravity Mains - 2014","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2015-06-30",null,4.7500000000000001E-2,"Yes",18890.338088792192,"$",null,null,0,0,0]
[null,196,"Cleveland Gravity Pipe Installation - 2014","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2015-06-30",null,4.7500000000000001E-2,"Yes",105977.05750056253,"$",null,null,0,0,0]
[null,197,"Cleveland Gravity Pipe Installation - 2014","Redland",null,"Waste-water via Sewer",null,0,0,1,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2015-06-30",null,4.7500000000000001E-2,"Yes",42390.823000225013,"$",null,null,0,0,0]
[null,198,"Cleveland Gravity Pipe Installation - 2014","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2015-06-30",null,4.7500000000000001E-2,"Yes",254344.93800135009,"$",null,null,0,0,0]
[null,199,"Cleveland Gravity Pipe Installation - 2014","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Installing  parallel gravity main along the existing Mains to provide additional capacity in the network",null,"2015-06-30",null,4.7500000000000001E-2,"Yes",21195.411500112506,"$",null,null,0,0,0]
[null,200,"Berrinba Water Supply Project","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"This project comprises laying 3341m of 225mm and 919m of 300mm diameter in Berrinba.",null,"2011-09-01",null,4.7500000000000001E-2,"Yes",100000,"$",null,null,100000,0,0]
[null,201,"Third Avenue Water Trunk Mains","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The design and construction of 900m of 225mm diameter watermain in Lakemba Street, Berrinba.",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",260000,"$",null,null,260000,0,0]
[null,202,"Logan North - Browns Plains Rd to Mt Lindsay Hwy - Trunk Main","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"2,100m long 200mm main along the Browns Plains Road from Mt Lindsay Hwy to Coronado St.",null,"2014-06-01",null,4.7500000000000001E-2,"Yes",416957.37500000012,"$",null,null,0,0,416957.37500000012]
[null,203,"Logan North - Dennis Rd - New Trunk Main","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Construction of 1300m long 300mm water main from Springwood Road to Pacific highway",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",251400.00000000003,"$",null,null,0,251400.00000000003,0]
[null,204,"Logan North - Crest Rd Reserve/Birdsville St - New Trunk Main","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Construction of approximately 1,200m of new DN300 main .",null,"2016-06-01",null,4.7500000000000001E-2,"Yes",1035415.2992210942,"$",null,null,0,0,0]
[null,205,"Lamberth Rd - New Trunk Main","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Construction of 600m long 300mm water main along Lamberth Rd between Bushland Drive and Waller Road.",null,"2016-06-01",null,4.7500000000000001E-2,"Yes",571886.35712792992,"$",null,null,0,0,0]
[null,206,"Fredrick St Mains Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Design and construction of approximately 1,100m of DN 375 main on an approved alignment  from 16 Short Street to Mt Lindsay Hwy via Fredrick Street.  ",null,"2016-06-01",null,4.7500000000000001E-2,"Yes",1529043.5232683599,"$",null,null,0,0,0]
[null,207,"Park Ridge MDA Network Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"The detailed planning, design and construction of a range of water supply capital works required to support projected population growth within the Park Ridge Major Development Area (MDA) and address capacity deficiencies in the area.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",13794136.254144024,"$",null,null,26250,94589.250000000015,57605.953125000015]
[null,208,"Park Ridge MDA Network Augmentation","Logan",null,"Drinking Water",null,0,0,0,1,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"The detailed planning, design and construction of a range of water supply capital works required to support projected population growth within the Park Ridge Major Development Area (MDA) and address capacity deficiencies in the area.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",5911772.6803474389,"$",null,null,11250,40538.250000000007,24688.265625000007]
[null,209,"Park Ridge MDA Network Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The detailed planning, design and construction of a range of water supply capital works required to support projected population growth within the Park Ridge Major Development Area (MDA) and address capacity deficiencies in the area.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",73568726.688768134,"$",null,null,140000,504476.00000000006,307231.75000000006]
[null,210,"Park Ridge MDA Network Augmentation","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The detailed planning, design and construction of a range of water supply capital works required to support projected population growth within the Park Ridge Major Development Area (MDA) and address capacity deficiencies in the area.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",31529454.295186345,"$",null,null,60000,216204.00000000003,131670.75000000003]
[null,211,"Park Ridge MDA Network Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"The detailed planning, design and construction of a range of water supply capital works required to support projected population growth within the Park Ridge Major Development Area (MDA) and address capacity deficiencies in the area.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",4598045.4180480083,"$",null,null,8750,31529.750000000004,19201.984375000004]
[null,212,"Park Ridge MDA Network Augmentation","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"The detailed planning, design and construction of a range of water supply capital works required to support projected population growth within the Park Ridge Major Development Area (MDA) and address capacity deficiencies in the area.",null,"2021-06-30",null,4.7500000000000001E-2,"Yes",1970590.8934491465,"$",null,null,3750,13512.750000000002,8229.4218750000018]
[null,213,"South Maclean WTP to Jimboomba Network Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The design and construction of 550m of 450mm water main between South Maclean WTP and Jimboomba along Mt Lindsay Highway.",null,"2013-01-01",null,4.7500000000000001E-2,"Yes",1052750,"$",null,null,110000,942750.00000000012,0]
[null,214,"Link Main-Woodhill Reservoir & Mimosa Court Reservoir                                            (Bluff Road now referred to as Mimosa Ct)","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"This Project involves the provision of new trunk Mains connecting Woodhill Reservoir with the proposed Mimosa Court Reservoir.",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",1500000,"$",null,null,1500000,0,0]
[null,215,"Round Mountain Reservoir and Link Mains  ","Logan",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"• Detailed design and construction of the 20 ML Round Mountain Reservoir;\n• Bulk earthworks to provide a level base for the Round Mountain Reservoir.\n• Construction of the 600 metre long reservoir access road;\n• Installation of a rising main to the reservoir from the north: 2530 metres of 600 diameter DICL pipe along New Beith Road from approximately 1.5 kilometres south of Tall Timber Road to the Round Mountain Reservoir;\n• Installation of a gravity main from the reservoir to the south; 1880 metres of 600 diameter pipe from the Round Mountain Reservoir, south along New Beith Road to near the site of the future Flagstone Reservoir.\n",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",2250000,"$",null,null,2250000,0,0]
[null,216,"Round Mountain Reservoir and Link Mains  ","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"• Detailed design and construction of the 20 ML Round Mountain Reservoir;\n• Bulk earthworks to provide a level base for the Round Mountain Reservoir.\n• Construction of the 600 metre long reservoir access road;\n• Installation of a rising main to the reservoir from the north: 2530 metres of 600 diameter DICL pipe along New Beith Road from approximately 1.5 kilometres south of Tall Timber Road to the Round Mountain Reservoir;\n• Installation of a gravity main from the reservoir to the south; 1880 metres of 600 diameter pipe from the Round Mountain Reservoir, south along New Beith Road to near the site of the future Flagstone Reservoir.\n",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",2750000,"$",null,null,2750000,0,0]
[null,217,"Link Main - Mundoolun Road to Razorback Reservoir","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Provision of 1800m of 150mm water main from Mundoolun Road to Razorback Reservoir. ",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",914250,"$",null,null,600000,314250.00000000006,0]
[null,218,"Camp Cable Rd to Travis Rd Main Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The construction of 5530m of DN 525 water main from Camp Cable Road to Travis Road",null,"2017-06-30",null,4.7500000000000001E-2,"Yes",9710931.3368517924,"$",null,null,0,0,0]
[null,219,"Wyaralong Interconnector to Camp Cable Rd Main Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The construction of 2410m of DN 750 main",null,"2017-06-01",null,4.7500000000000001E-2,"Yes",6810263.5349350227,"$",null,null,0,0,0]
[null,220,"Camp Cable Rd to Jimboomba Main Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The construciton of 550m of DN 275 main",null,"2017-06-01",null,4.7500000000000001E-2,"Yes",630579.95693842811,"$",null,null,0,0,0]
[null,221,"Flagstone to New Beith Road Main Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The construciton of 3440m of DN 525 main",null,"2017-06-01",null,4.7500000000000001E-2,"Yes",6053567.5866089091,"$",null,null,0,0,0]
[null,222,"Wyaralong WTP to Flagstone Main Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The construciton of 3550m of DN 600 main",null,"2017-06-01",null,4.7500000000000001E-2,"Yes",7693075.4746488221,"$",null,null,0,0,0]
[null,223,"Springwood Master Plan Area","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null," New water Mains to service Master Plan Area",null,"2018-06-30",null,4.7500000000000001E-2,"Yes",18072535.569579598,"$",null,null,0,0,0]
[null,224,"Logan East Master Plan Area Water Mains","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The design and construction of water Mains throguhout Logan East",null,"2018-06-30",null,4.7500000000000001E-2,"Yes",50197039.498542883,"$",null,null,0,0,3390521.8125000009]
[null,225,"Flagstone Water Network Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The design and construction of Mains required to service the Flagstone area.  Approximately 1,711 EP for the early release lots in 2011-12 ",null,"2015-06-01",null,4.7500000000000001E-2,"Yes",316150674.17174178,"$",null,null,500000,523750.00000000006,548628.12500000012]
[null,226,"Yarrabilba Water Network Augmentation","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The design and construction of Mains required to service Yarrabilbal area. Approximately 640 EP for early release in 2011-12.",null,"2015-06-01",null,4.7500000000000001E-2,"Yes",42380913.153845213,"$",null,null,100000,419000.00000000006,2194512.5000000005]
[null,227,"Bahrs Scrub Reservoir ","Logan",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"The design and construction of a new 23ML Reservoir at Bahrs Scrub",null,"2015-06-01",null,4.7500000000000001E-2,"Yes",6710042.7656250019,"$",null,null,0,628500.00000000012,2633415.0000000005]
[null,228,"Razorback Reservoir ","Logan",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"Provision of a new 0.9ML Reservoir to supply the Mundoolun development and elevated areas along Razorback Road.  ",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",1209500,"$",null,null,1000000,209500.00000000003,0]
[null,229,"Mimosa Court Reservoir ","Logan",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"This project involves provision of a new 1.2ML reservoir to supply the Cedar Vale area and the proposed Cedar Forest Estate development. \nProject previously referred to as Cedar Forest Reservoir\n",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",1000000,"$",null,null,1000000,0,0]
[null,230,"Travis Road Reservoir ","Logan",null,"Drinking Water",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"This project involves provision of a new 13ML reservoir to supply the Yarrabilba SPA LLZ. ",null,"2015-06-01",null,4.7500000000000001E-2,"Yes",4310159.7070312519,"$",null,null,0,0,0]
[null,231,"The Chase Pathway Water Main Extension","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The construction of a DN150 water main between the existing The Chase and Creekside Court, Forestdale",null,"2012-01-01",null,4.7500000000000001E-2,"Yes",225000,"$",null,null,225000,0,0]
[null,232,"Alliance Program Management","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"This project provides for funding of the Logan Water Alliance Program Management budget.  ",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",599400,"$",null,null,599400,0,0]
[null,233,"Alliance Program Management","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"This project provides for funding of the Logan Water Alliance Program Management budget.  ",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",1200600,"$",null,null,1200600,0,0]
[null,234,"Mt Lindsay Hwy Main Renewal","Logan",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Renewals of approximately 650m of DN200 white burte PVC water main along Mt Lindsay Highway.",null,"2013-12-01",null,4.7500000000000001E-2,"Yes",362094.56250000012,"$",null,null,0,0,362094.56250000012]
[null,235,"Stapylton Beenleigh Network Upgrade","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"The project scope includes works to divert flows out of BE 47 from Beenleigh WWTP to Loganholme WPCC, convey flows from Stapylton and Bahrs Scrub to Beenleigh WWTP and address capacity deficiencies in the area",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",3379647.5550000006,"$",null,null,1017600,1105908.6000000001,1256138.9550000003]
[null,236,"Stapylton Beenleigh Network Upgrade","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"The project scope includes works to divert flows out of BE 47 from Beenleigh WWTP to Loganholme WPCC, convey flows from Stapylton and Bahrs Scrub to Beenleigh WWTP and address capacity deficiencies in the area This project replaces the Stapylton WWTP",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",844911.88875000016,"$",null,null,254400,276477.15000000002,314034.73875000008]
[null,237,"Stapylton Beenleigh Network Upgrade","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The project scope includes works to divert flows out of BE 47 from Beenleigh WWTP to Loganholme WPCC, convey flows from Stapylton and Bahrs Scrub to Beenleigh WWTP and address capacity deficiencies in the area This project replaces the Stapylton WWTP",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",7885844.2950000009,"$",null,null,2374400,2580453.4000000004,2930990.8950000005]
[null,238,"Stapylton Beenleigh Network Upgrade","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The project scope includes works to divert flows out of BE 47 from Beenleigh WWTP to Loganholme WPCC, convey flows from Stapylton and Bahrs Scrub to Beenleigh WWTP and address capacity deficiencies in the area This project replaces the Stapylton WWTP",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",1971461.0737500002,"$",null,null,593600,645113.35000000009,732747.72375000012]
[null,239,"Stapylton Beenleigh Network Upgrade","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"The project scope includes works to divert flows out of BE 47 from Beenleigh WWTP to Loganholme WPCC, convey flows from Stapylton and Bahrs Scrub to Beenleigh WWTP and address capacity deficiencies in the area. This project replaces the Stapylton WWTP",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",2997045.9450000003,"$",null,null,902400,980711.40000000014,1113934.5450000002]
[null,240,"Stapylton Beenleigh Network Upgrade","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"The project scope includes works to divert flows out of BE 47 from Beenleigh WWTP to Loganholme WPCC, convey flows from Stapylton and Bahrs Scrub to Beenleigh WWTP and address capacity deficiencies in the area This project replaces the Stapylton WWTP",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",749261.48625000007,"$",null,null,225600,245177.85000000003,278483.63625000004]
[null,241,"Stapylton Beenleigh Network Upgrade","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The project scope includes works to divert flows out of BE 47 from Beenleigh WWTP to Loganholme WPCC, convey flows from Stapylton and Bahrs Scrub to Beenleigh WWTP and address capacity deficiencies in the area This project replaces the Stapylton WWTP",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",6993107.2050000001,"$",null,null,2105600,2288326.6,2599180.6050000004]
[null,242,"Stapylton Beenleigh Network Upgrade","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The project scope includes works to divert flows out of BE 47 from Beenleigh WWTP to Loganholme WPCC, convey flows from Stapylton and Bahrs Scrub to Beenleigh WWTP and address capacity deficiencies in the area This project replaces the Stapylton WWTP",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",1748276.80125,"$",null,null,526400,572081.65,649795.15125000011]
[null,243,"Alfred Street to Loganholme WPCC Rising Main Augmentation","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The augmentation of the Alfred Street to Loganholme Water Pollution Control Centre (WPCC) rising main (approximately 7km of DN1085 diameter), to convey wastewater flows from Logan North wastewater catchment to the new inlet works at Loganholme WPCC.\nUpgrade works at Loganholme WPCC Inlet Works pump station to ensure that the station can be run at a safe and reliable capacity \n",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",70407375,"$",null,null,9600000,30084200.000000004,30723175.000000007]
[null,244,"Alfred Street to Loganholme WPCC Rising Main Augmentation","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The augmentation of the Alfred Street to Loganholme Water Pollution Control Centre (WPCC) rising main (approximately 7km of DN1085 diameter), to convey wastewater flows from Logan North wastewater catchment to the new inlet works at Loganholme WPCC.\nUpgrade works at Loganholme WPCC Inlet Works pump station to ensure that the station can be run at a safe and reliable capacity \n",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",17601843.75,"$",null,null,2400000,7521050.0000000009,7680793.7500000019]
[null,245,"Loganholme Recreational Precinct Network Proposal","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"This project is to provide wastewater service infrastructure to proposed Recreational development.  Logan City Council to provide detailed planning for the area.",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",500000,"$",null,null,500000,0,0]
[null,246,"Loganholme Recreational Precinct Network Proposal","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"This project is to provide wastewater service infrastructure to proposed Recreational development.  Logan City Council to provide detailed planning for the area.",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",1500000,"$",null,null,1500000,0,0]
[null,247,"Park Ridge Network Augmentation                                                         ","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"The provision of wastewater infrastructure to accommodate growth in the short-term in Park Ridge including:\n Stage 1 of the Crestmead Park Branch Sewer: 639m of DN1050\n Eastern Connection from Park Ridge: 69m x DN750, 308m x DN 900, 111m x DN 1050\n Upgrade of the Chambers Flat Rd SPS, 700m of 675mm gravity sewer immediately downstream of the Chambers Flat Rd SPS rising main and 106m of DN300\n",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",376055,"$",null,null,189600,186455.00000000003,0]
[null,248,"Park Ridge Network Augmentation                                                         ","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"The provision of wastewater infrastructure to accommodate growth in the short-term in Park Ridge including:\n Stage 1 of the Crestmead Park Branch Sewer: 639m of DN1050\n Eastern Connection from Park Ridge: 69m x DN750, 308m x DN 900, 111m x DN 1050\n Upgrade of the Chambers Flat Rd SPS, 700m of 675mm gravity sewer immediately downstream of the Chambers Flat Rd SPS rising main and 106m of DN300\n",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",94013.75,"$",null,null,47400,46613.750000000007,0]
[null,249,"Park Ridge Network Augmentation                                                         ","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The provision of wastewater infrastructure to accommodate growth in the short-term in Park Ridge including:\n Stage 1 of the Crestmead Park Branch Sewer: 639m of DN1050\n Eastern Connection from Park Ridge: 69m x DN750, 308m x DN 900, 111m x DN 1050\n Upgrade of the Chambers Flat Rd SPS, 700m of 675mm gravity sewer immediately downstream of the Chambers Flat Rd SPS rising main and 106m of DN300\n",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",3384495,"$",null,null,1706400,1678095.0000000002,0]
[null,250,"Park Ridge Network Augmentation                                                         ","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The provision of wastewater infrastructure to accommodate growth in the short-term in Park Ridge including:\n Stage 1 of the Crestmead Park Branch Sewer: 639m of DN1050\n Eastern Connection from Park Ridge: 69m x DN750, 308m x DN 900, 111m x DN 1050\n Upgrade of the Chambers Flat Rd SPS, 700m of 675mm gravity sewer immediately downstream of the Chambers Flat Rd SPS rising main and 106m of DN300\n",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",846123.75,"$",null,null,426600,419523.75000000006,0]
[null,251,"Bayliss Park Sewer Branch Network Augmentation","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The construction of diversion Mains approximately 3590 m to facilitate the proposed growth of Park Ridge MDA ",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",11921525.000000002,"$",null,null,200000,7332500.0000000009,4389025.0000000009]
[null,252,"Creastmead Park Sewer Branch Network Augmentation - Stage 2","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The construction of Mains to facilitate the proposed growth of Park Ridge MDA via the Crestmead Park branch sewer.",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",7332500.0000000009,"$",null,null,0,7332500.0000000009,0]
[null,253,"Greenbank and Teviot Downs to Park Ridge Wastewater Network ","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"The design and construction of 5500m 300mm diameter rising main, Greenbank SPS and 3200m of 450mm diameter gravity main to service the predicted growth in Greenbank (in the Flagstone UDA)",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",1640906.2500000002,"$",null,null,187500,1453406.2500000002,0]
[null,254,"Greenbank and Teviot Downs to Park Ridge Wastewater Network ","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The design and construction of 5500m 300mm diameter rising main, Greenbank SPS and 3200m of 450mm diameter gravity main to service the predicted growth in Greenbank (in the Flagstone UDA)",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",4922718.75,"$",null,null,562500,4360218.75,0]
[null,255,"Logan East Network Augmentation","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Proposed augmentation works required for the decommissioning of wastewater pump stations  SC1, WA5, WA16, WA10, BE4 and BE12 within Logan South.",null,"2016-06-01",null,4.7500000000000001E-2,"Yes",1775857.6352919929,"$",null,null,0,0,0]
[null,256,"Logan South Jimboomba Sewer Upgrade","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Combinded programs nearing completion.  Programs include Jimboomba Sewerage Upgrades - includes retic gravity sewers only, Logan South - Jimboomba Sewerage Upgrade JMSP-1/ JMSP-2 & Jimboomba Sewerage Upgrade - Rising Mains (component only).",null,"2011-12-01",null,4.7500000000000001E-2,"Yes",15000,"$",null,null,15000,0,0]
[null,257,"Logan South Jimboomba Sewer Upgrade","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Combinded programs nearing completion.  Programs include Jimboomba Sewerage Upgrades - includes retic gravity sewers only, Logan South - Jimboomba Sewerage Upgrade JMSP-1/ JMSP-2 & Jimboomba Sewerage Upgrade - Rising Mains (component only).",null,"2011-12-01",null,4.7500000000000001E-2,"Yes",285000,"$",null,null,285000,0,0]
[null,258,"Cedar Grove Wastewater Catchment Conveyance - Stage 1                                           Lower Logan Wastewater Centre Transport - Stage 1","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"This project involves the staged provision of 80km of wastewater Mains and nine pumping stations to convey wastewater from the urban areas within Logan South (Greater Flagstone, Yarrabilba, Jimboomba and Logan Village) to the respective new regional wastewater treatment plants.                                                                                                                                                                                                                                                                                                                          ",null,"2016-06-01",null,4.7500000000000001E-2,"Yes",2403043.3414611341,"$",null,null,0,0,0]
[null,259,"Cedar Grove Wastewater Catchment Conveyance - Stage 1                                           Lower Logan Wastewater Centre Transport - Stage 1","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"This project involves the staged provision of 80km of wastewater Mains and nine pumping stations to convey wastewater from the urban areas within Logan South (Greater Flagstone, Yarrabilba, Jimboomba and Logan Village) to the respective new regional wastewater treatment plants.                                                                                                                                                                                                                                                                                                                          ",null,"2016-06-01",null,4.7500000000000001E-2,"Yes",45657823.487761542,"$",null,null,0,0,0]
[null,260,"Cedar Grove Wastewater Catchment Conveyance - Stage 2                                          Lower Logan Wastewater Centre Transport - Stage 3","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"This project involves the staged provision of 80km of wastewater Mains and nine pumping stations to convey wastewater from the urban areas within Logan South (Greater Flagstone, Yarrabilba, Jimboomba and Logan Village) to the respective new regional wastewater treatment plants.                                                                                                                                                                                                                                                                                                                          ",null,"2021-06-01",null,4.7500000000000001E-2,"Yes",194507.08015673651,"$",null,null,0,0,0]
[null,261,"Cedar Grove Wastewater Catchment Conveyance - Stage 2                                          Lower Logan Wastewater Centre Transport - Stage 4","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"This project involves the staged provision of 80km of wastewater Mains and nine pumping stations to convey wastewater from the urban areas within Logan South (Greater Flagstone, Yarrabilba, Jimboomba and Logan Village) to the respective new regional wastewater treatment plants.                                                                                                                                                                                                                                                                                                                          ",null,"2021-06-01",null,4.7500000000000001E-2,"Yes",3695634.5229779938,"$",null,null,0,0,0]
[null,262,"WA21 to BE47 Network Augmentation","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Construction of DN450 mm and DN300 main between WA21 rising main discharge point and minor pump station upgrades.                                                                        ",null,"2016-06-01",null,4.7500000000000001E-2,"Yes",1255337.8559028166,"$",null,null,0,83826.187500000015,786120.46226250019]
[null,263,"WA21 to BE47 Network Augmentation","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Construction of DN450 mm and DN300 main between WA21 rising main discharge point and minor pump station upgrades.                                                                        ",null,"2016-06-01",null,4.7500000000000001E-2,"Yes",2929121.6637732391,"$",null,null,0,195594.43750000003,1834281.0786125003]
[null,264,"WA21 to BE47 Network Augmentation","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Construction of DN450 mm and DN300 main between WA21 rising main discharge point and minor pump station upgrades.                                                                        ",null,"2016-06-01",null,4.7500000000000001E-2,"Yes",38824.882141324233,"$",null,null,0,2592.5625000000005,24313.003987500007]
[null,265,"WA21 to BE47 Network Augmentation","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Construction of DN450 mm and DN300 main between WA21 rising main discharge point and minor pump station upgrades.                                                                        ",null,"2016-06-01",null,4.7500000000000001E-2,"Yes",90591.39166308986,"$",null,null,0,6049.3125000000009,56730.342637500013]
[null,266,"Yarrabilba Network Augmentation","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Trunk Main 41009m of (DN150 thru DN1200): Pump Stations including emergency storage: Rising Mains 3518m of DN200 (3018m) & DN500 (500m) ",null,"2014-06-01",null,4.7500000000000001E-2,"Yes",326111.62812500005,"$",null,null,0,62221.500000000007,263890.12812500005]
[null,267,"Yarrabilba Network Augmentation","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Trunk Main 41009m of (DN150 thru DN1200): Pump Stations including emergency storage: Rising Mains 3518m of DN200 (3018m) & DN500 (500m) ",null,"2014-06-01",null,4.7500000000000001E-2,"Yes",6196120.9343750011,"$",null,null,0,1182208.5,5013912.4343750011]
[null,268,"Flagstone Network Augmentation","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"Trunk Mains 131,973m: 14 pump stations and emergency storage: Rising Mains  57,000m of rising main (DN100 to DN750)",null,"2014-06-01",null,4.7500000000000001E-2,"Yes",3158657.6875000005,"$",null,null,0,536215.25,2622442.4375000005]
[null,269,"Flagstone Network Augmentation","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Trunk Mains 131,973m: 14 pump stations and emergency storage: Rising Mains  57,000m of rising main (DN100 to DN750)",null,"2014-06-01",null,4.7500000000000001E-2,"Yes",2211060.3812500006,"$",null,null,0,375350.67500000005,1835709.7062500005]
[null,270,"Flagstone Network Augmentation","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Trunk Mains 131,973m: 14 pump stations and emergency storage: Rising Mains  57,000m of rising main (DN100 to DN750)",null,"2014-06-01",null,4.7500000000000001E-2,"Yes",26216858.806250006,"$",null,null,0,4450586.5750000002,21766272.231250007]
[null,271,"Logan Village Sewerage Upgrade","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"This project involves the provision of new wastewater gravity and rising Mains within the Logan Village catchment area to divert flows from pumping station SP-1 into the SP-2 catchment.  The proposed augmentation consists of approximately: \n 600m of 300mm diameter gravity main\n 170m of 80mm diameter rising main",null,"2011-12-01",null,4.7500000000000001E-2,"Yes",205000,"$",null,null,205000,0,0]
[null,272,"Alliance Program Management","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"This project provides for funding of the Logan Water Alliance Program Management budget.  ",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",1966666.6666666667,"$",null,null,1966666.6666666667,0,0]
[null,273,"Alliance Program Management","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"This project provides for funding of the Logan Water Alliance Program Management budget.  ",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",3933333.3333333335,"$",null,null,3933333.3333333335,0,0]
[null,274,"Jimboomba Wastewater Treatment and Effluent Reuse Upgrade","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"This project increases the capacity and performance of the Jimboomba Wastewater Treatment Plant and effluent irrigation system to 2015/16 beyond which flows are to be diverted to the proposed Cedar Grove wastewater recycling centre.",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",2617406,"$",null,null,240000,2377406,0]
[null,275,"Jimboomba Wastewater Treatment and Effluent Reuse Upgrade","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"This project increases the capacity and performance of the Jimboomba Wastewater Treatment Plant and effluent irrigation system to 2015/16 beyond which flows are to be diverted to the proposed Cedar Grove wastewater recycling centre.",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",654351.5,"$",null,null,60000,594351.5,0]
[null,276,"Logan Village Treatment and Effluent Reuse Upgrade ","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Provide additional treatment capacity at Logan Village until the completion of the new Yarrabilba WWTP ",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",2728000,"$",null,null,2728000,0,0]
[null,277,"Logan Village Treatment and Effluent Reuse Upgrade ","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Provide additional treatment capacity at Logan Village until the completion of the new Yarrabilba WWTP ",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",682000,"$",null,null,682000,0,0]
[null,278,"Loganholme WPCC Stage 7 Upgrade","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"The Stage 7 upgrade has increased the capacity of Loganholme WPCC.\nThe 2011/12 is a provisional allowance to undertake minor works to provide full hydraulic capacity through the main process stream.",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",80000,"$",null,null,80000,0,0]
[null,279,"Loganholme WPCC Stage 7 Upgrade","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"The Stage 7 upgrade has increased the capacity of Loganholme WPCC.\nThe 2011/12 is a provisional allowance to undertake minor works to provide full hydraulic capacity through the main process stream.",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",80000,"$",null,null,80000,0,0]
[null,280,"Loganholme WPCC Stage 8 Upgrade","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"The identification of future treatment plant upgrades based on the newly developed  Logan City Council population model.",null,"2019-06-01",null,4.7500000000000001E-2,"Yes",6793576.8128245417,"$",null,null,0,0,0]
[null,281,"Loganholme WPCC, Inlet Works and Bypass","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null," The provision of a new inlet works structure at Loganholme Water Pollution Control Centre (WPCC) for an ultimate flow of 110 ML/d ADWF.\n Minor works at the Loganholme WPCC (Chetwynd St) lift station\n Upgrades to the storm bypass pipework\n",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",4579800,"$",null,null,2820000,1759800.0000000002,0]
[null,282,"Loganholme WPCC, Inlet Works and Bypass","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null," The provision of a new inlet works structure at Loganholme Water Pollution Control Centre (WPCC) for an ultimate flow of 110 ML/d ADWF.\n Minor works at the Loganholme WPCC (Chetwynd St) lift station\n Upgrades to the storm bypass pipework\n",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",10686200,"$",null,null,6580000,4106200.0000000005,0]
[null,283,"Cedar Grove Water Recycling Centre ","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"The planning, design and construction of a new water recycling centre (WRC) and recycled water reuse scheme at Cedar Grove. The estimated capacity of the WRC is 135,000 EP at ultimate development, 50,000 EP for the first stage.",null,"2018-06-30",null,4.7500000000000001E-2,"Yes",131062454.4210536,"$",null,null,4680000,5740300.0000000009,4389025.0000000009]
[null,284,"Cedar Grove Water Recycling Centre ","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"The planning, design and construction of a new water recycling centre (WRC) and recycled water reuse scheme at Cedar Grove. The estimated capacity of the WRC is 135,000 EP at ultimate development, 50,000 EP for the first stage.",null,"2018-06-30",null,4.7500000000000001E-2,"Yes",32765613.605263401,"$",null,null,1170000,1435075.0000000002,1097256.2500000002]
[null,285,"Yarrabilba Water Recycling Centre ","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"The planning, design and construction of a new water recycling centre (WRC) and recycled water reuse scheme at Yarrabilba. The estimated capacity of the WRC is 60,850 at ultimate development, 5,964 EP for the first stage.  ",null,"2015-06-01",null,4.7500000000000001E-2,"Yes",44627053.345531262,"$",null,null,680000,5195600.0000000009,1228927.0000000002]
[null,286,"Yarrabilba Water Recycling Centre ","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"The planning, design and construction of a new water recycling centre (WRC) and recycled water reuse scheme at Yarrabilba. The estimated capacity of the WRC is 60,850 at ultimate development, 5,964 EP for the first stage.  ",null,"2015-06-01",null,4.7500000000000001E-2,"Yes",11156763.336382816,"$",null,null,170000,1298900.0000000002,307231.75000000006]
[null,287,"Beenleigh WWTP - Performance Improvement and Belt Filter Press","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"The upgrade of the Beenleigh Wastewater Treatment Plant (WWTP). The immediate works include:\n Retrofitting existing inlet works, through installing 2 x band screens, increasing grit tank hydraulic capacity and relocating scum collection\n Constructing bypass pipework from the grit chamber direct to the river\n Improving clarifiers and clarifier flow splitter, raising the microscreens weir and reconfiguring the final effluent lagoon pipework to improve performance during wet weather\n Installation of scum harvesting equipment at the oxidation ditches \n Renewals of the existing belt filter press in the northern compartment of the belt filter press building  with a new BFP / GDD, install a new sludge conveyor and undertake associated works\n Installation of a new filtrate return pump station adjacent to the biosolids building and rising main to return filtrate to the anaerobic selector tanks.\n Addressing a range of OH&S risks (e.g. constructing a new access road to provide safe mobile crane access to the bioreactors and anaerobic selectors)\nProcess optimization will be undertaken once the immediate works are complete.  Further works may then be undertaken to provide additional biological nutrient removal capacity and disinfection capacity.\n",null,"2014-06-01",null,4.7500000000000001E-2,"Yes",7699790,"$",null,null,2500000,2566375.0000000005,2633415.0000000005]
[null,288,"Beenleigh WWTP - Performance Improvement and Belt Filter Press","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"The upgrade of the Beenleigh Wastewater Treatment Plant (WWTP). The immediate works include:\n Retrofitting existing inlet works, through installing 2 x band screens, increasing grit tank hydraulic capacity and relocating scum collection\n Constructing bypass pipework from the grit chamber direct to the river\n Improving clarifiers and clarifier flow splitter, raising the microscreens weir and reconfiguring the final effluent lagoon pipework to improve performance during wet weather\n Installation of scum harvesting equipment at the oxidation ditches \n Renewals of the existing belt filter press in the northern compartment of the belt filter press building  with a new BFP / GDD, install a new sludge conveyor and undertake associated works\n Installation of a new filtrate return pump station adjacent to the biosolids building and rising main to return filtrate to the anaerobic selector tanks.\n Addressing a range of OH&S risks (e.g. constructing a new access road to provide safe mobile crane access to the bioreactors and anaerobic selectors)\nProcess optimization will be undertaken once the immediate works are complete.  Further works may then be undertaken to provide additional biological nutrient removal capacity and disinfection capacity.\n",null,"2014-06-01",null,4.7500000000000001E-2,"Yes",7699790,"$",null,null,2500000,2566375.0000000005,2633415.0000000005]
[null,289,"Shailer Park Network Improvements","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"The design and construction of 110m of DN225, 1040m of DN375 and 370m of DN450 to rationalise the wastewater system in Shailer Park",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",1283675,"$",null,null,100000,1183675,0]
[null,290,"Foxwell Trunk Gravity Main","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Required to service pending development. A number of developers are waiting for this community infrastructure.",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",10246880,"$",null,null,392000,9854880,0]
[null,291,"Foxwell Trunk Gravity Main","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,1,0,0,0,0,null,"Required to service pending development. A number of developers are waiting for this community infrastructure.",null,"2013-06-01",null,4.7500000000000001E-2,"Yes",209120.00000000003,"$",null,null,8000,201120.00000000003,0]
[null,292,"Hope Island Wastewater augumentation","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Required as part of the new Hope Island Bridge and approach works being undertaken by Gold Coast City Council in 2011/12. ",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",1750000,"$",null,null,1750000,0,0]
[null,293,"Hope Island Water Main","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Required as part of the new Hope Island Bridge and approach works being undertaken by Gold Coast City Council in 2011/12. ",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",95000,"$",null,null,95000,0,0]
[null,294,"Hope Island Water Main","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Required as part of the new Hope Island Bridge and approach works being undertaken by Gold Coast City Council in 2011/12. ",null,"2012-06-01",null,4.7500000000000001E-2,"Yes",95000,"$",null,null,95000,0,0]
[null,295,"Bonogin Rd Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"250 mm diameter main along Bonogin Road Mudgeeraba",null,"2019-06-30",null,4.7500000000000001E-2,"Yes",527603.72765055497,"$",null,null,0,0,0]
[null,296,"Old Pacific Highway Water Main Augmentation","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"750mm and 600mm diameter Mains from 24 Old Pacific Highway up to 2 Anaheim Dr (close to Oxenford Southport Rd).",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",4259272.4976992346,"$",null,null,0,0,0]
[null,297,"Pacific Mwy Elanora Rising Main Augmentation","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"960mm / 660mm / 450mm Rising Main augmentation immediately upstream of the Elanora WWTP.",null,"2015-06-30",null,4.7500000000000001E-2,"Yes",4789139.1349542206,"$",null,null,0,0,0]
[null,298,0,0,null,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"N/A",null,4.7500000000000001E-2,"Yes",0,"$",null,null,0,0,0]
[null,299,"Replacemetn program for fleet vehicles","Corporate",null,"Corporate",null,0,1,0,0,0,null,0,0,0,0,0,0,0,1,0,0,0,0,0,null,"Renewals of corporate vehicles as they reach mileage/age per motor vehicle policy ",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",1628956.2624851638,"$",null,null,80000,104750.00000000001,197506.12500000006]
[null,300,"Renewals office equipment","Corporate",null,"Corporate",null,0,1,0,0,0,null,0,0,0,0,0,0,0,1,0,0,0,0,0,null,"Renewals office funiture and equipment",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",3093287.2419263339,"$",null,null,200000,219975.00000000003,241396.37500000006]
[null,301,"Meter Renewals program ","Gold Coast",null,"Non Core Drinking Water",null,0,1,0,0,0,null,0,0,0,0,1,0,0,0,0,0,0,0,0,null,"Replace water meters either as part of scheduled or reactive program",null,"2011-06-30",null,4.7500000000000001E-2,"Yes",60668604.683052711,"$",null,null,4880000,5111800.0000000009,5354610.5000000009]
[null,302,"Meter Renewals program ","Logan",null,"Non Core Drinking Water",null,0,1,0,0,0,null,0,0,0,0,1,0,0,0,0,0,0,0,0,null,"Replace water meters either as part of scheduled or reactive program",null,"2011-06-30",null,4.7500000000000001E-2,"Yes",23869614.95726664,"$",null,null,1920000,2011200.0000000002,2106732.0000000005]
[null,303,"Meter Renewals program ","Redland",null,"Non Core Drinking Water",null,0,1,0,0,0,null,0,0,0,0,1,0,0,0,0,0,0,0,0,null,"Replace water meters either as part of scheduled or reactive program",null,"2011-06-30",null,4.7500000000000001E-2,"Yes",14918509.348291649,"$",null,null,1200000,1257000.0000000002,1316707.5000000002]
[null,304,"Metered Standpipes","Gold Coast",null,"Non Core Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,1,0,0,null,"Renewals and servcing of metered standpipes and filling stations across Allconnex Water regions",null,"2011-06-30",null,4.7500000000000001E-2,"Yes",1516715.117076318,"$",null,null,122000,127795.00000000001,133865.26250000004]
[null,305,"Metered Standpipes","Logan",null,"Non Core Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,1,0,0,null,"Renewals and servcing of metered standpipes and filling stations across Allconnex Water regions",null,"2011-06-30",null,4.7500000000000001E-2,"Yes",596740.37393166614,"$",null,null,48000,50280.000000000007,52668.30000000001]
[null,306,"Metered Standpipes","Redland",null,"Non Core Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,1,0,0,null,"Renewals and servcing of metered standpipes and filling stations across Allconnex Water regions",null,"2011-06-30",null,4.7500000000000001E-2,"Yes",372962.73370729125,"$",null,null,30000,31425.000000000004,32917.687500000007]
[null,307,"Filling Stations","Logan",null,"Recycled Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,1,0,0,null,"Replace recycled water filling stations",null,"2011-06-30",null,4.7500000000000001E-2,"Yes",745925.4674145825,"$",null,null,60000,62850.000000000007,65835.375000000015]
[null,308,"Filling Stations","Logan",null,"Recycled Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,1,0,0,null,"Replace recycled water filling stations",null,"2011-06-30",null,4.7500000000000001E-2,"Yes",248641.8224715275,"$",null,null,20000,20950.000000000004,21945.125000000004]
[null,309,"Automatic trade waste (composite) samplers","Corporate",null,"Trade Waste",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,1,0,0,null,"The aim of this project is to deliver an additional four automatic trade waste samplers.  Together with the six automatic trade waste samplers already in use within Allconnex Water, the samplers will:\n- enable benchmarking reports on gamma radiation and pharmaceutical concentration levels discharged from hospitals;\n- help to facilitate the regulatory reporting function on the condition of the wastewater in the Pimpama-Coomera Class A+ recycled water sewer catchment and audits against parameters listed in the risk assessment for the catchment such as herbicides;\n- audit sampling of all trade waste customers identified by a risk assessment process, as having the potential to discharge substances that are not compliant with the sewer admission limits; and\n- audits and benchmarking of the sewer catchments throughout the Allconnex Water Service Area for any increase in problematic substances such as Conductivity, Total Dissolved Salts and Total Oil and Grease.",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",40950,"$",null,null,20000,20950.000000000004,0]
[null,310,"Capalaba WWTP upgrade","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",1149700,"$",null,null,605000,544700,0]
[null,311,"Capalaba WWTP upgrade","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",1149700,"$",null,null,605000,544700,0]
[null,312,"Cleveland WWTP Upgrade","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",7424268.7500000019,"$",null,null,990000,3142500.0000000005,3291768.7500000009]
[null,313,"Cleveland WWTP Upgrade","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",7424268.7500000019,"$",null,null,990000,3142500.0000000005,3291768.7500000009]
[null,314,"Victoria point WWTP upgrade","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",1100000,"$",null,null,1100000,0,0]
[null,315,"Victoria point WWTP upgrade","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",1100000,"$",null,null,1100000,0,0]
[null,316,"Thornside WWTP upgrade","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",1765850,"$",null,null,865000,900850.00000000012,0]
[null,317,"Thornside WWTP upgrade","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2012-06-30",null,4.7500000000000001E-2,"Yes",1765850,"$",null,null,865000,900850.00000000012,0]
[null,318,"Point Lookout WWTP Upgrade","Redland",null,"Waste-water via Sewer",null,0,0,1,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",10749223.437500002,"$",null,null,250000,4190000.0000000005,6309223.4375000019]
[null,319,"Point Lookout WWTP Upgrade","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2014-06-30",null,4.7500000000000001E-2,"Yes",10749223.437500002,"$",null,null,250000,4190000.0000000005,6309223.4375000019]
[null,320,"Dunwich WWTP Upgrade","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",2555900.0000000005,"$",null,null,0,2555900.0000000005,0]
[null,321,"Dunwich WWTP Upgrade","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"TBC as inadequate information previously supplied",null,"2013-06-30",null,4.7500000000000001E-2,"Yes",2555900.0000000005,"$",null,null,0,2555900.0000000005,0]
[null,322,"Development Network Upgrade and Extension","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",533336.70920142648,"$",null,null,42900,44937.750000000007,47072.293125000011]
[null,323,"Development Network Upgrade and Extension","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",533336.70920142648,"$",null,null,42900,44937.750000000007,47072.293125000011]
[null,324,"Development Network Upgrade and Extension","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",549498.42766207573,"$",null,null,44200,46299.500000000007,48498.726250000014]
[null,325,"Development Network Upgrade and Extension","Logan",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",297437.78013156477,"$",null,null,23925,25061.437500000004,26251.855781250008]
[null,326,"Development Network Upgrade and Extension","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",297437.78013156477,"$",null,null,23925,25061.437500000004,26251.855781250008]
[null,327,"Development Network Upgrade and Extension","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",306451.04619615764,"$",null,null,24650,25820.875000000004,27047.366562500007]
[null,328,"Development Network Upgrade and Extension","Redland",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",194873.02836205967,"$",null,null,15675,16419.5625,17199.491718750003]
[null,329,"Development Network Upgrade and Extension","Redland",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",194873.02836205967,"$",null,null,15675,16419.5625,17199.491718750003]
[null,330,"Development Network Upgrade and Extension","Redland",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",200778.27164575845,"$",null,null,16150,16917.125,17720.688437500005]
[null,331,"Development Network Upgrade and Extension","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",410259.00707802043,"$",null,null,33000,34567.5,36209.45625000001]
[null,332,"Development Network Upgrade and Extension","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",410259.00707802043,"$",null,null,33000,34567.5,36209.45625000001]
[null,333,"Development Network Upgrade and Extension","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",422691.09820159676,"$",null,null,34000,35615,37306.712500000009]
[null,334,"Development Network Upgrade and Extension","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",262565.76452993305,"$",null,null,21120,22123.200000000001,23174.052000000007]
[null,335,"Development Network Upgrade and Extension","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",262565.76452993305,"$",null,null,21120,22123.200000000001,23174.052000000007]
[null,336,"Development Network Upgrade and Extension","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",270522.30284902191,"$",null,null,21760,22793.600000000002,23876.296000000006]
[null,337,"Development Network Upgrade and Extension","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",147693.24254808735,"$",null,null,11880,12444.300000000001,13035.404250000003]
[null,338,"Development Network Upgrade and Extension","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",147693.24254808735,"$",null,null,11880,12444.300000000001,13035.404250000003]
[null,339,"Development Network Upgrade and Extension","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",152168.79535257482,"$",null,null,12240,12821.400000000001,13430.416500000003]
[null,340,"WW Vacuum Sewer Upgrade","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",366026.34085649293,"$",null,null,78000,81705.000000000015,85585.987500000017]
[null,341,"WW Vacuum Sewer Upgrade","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",366026.34085649293,"$",null,null,78000,81705.000000000015,85585.987500000017]
[null,342,"WW Vacuum Sewer Upgrade","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",204130.07470842873,"$",null,null,43500,45566.250000000007,47730.646875000013]
[null,343,"WW Vacuum Sewer Upgrade","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",204130.07470842873,"$",null,null,43500,45566.250000000007,47730.646875000013]
[null,344,"WW Vacuum Sewer Upgrade","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",133740.39377448778,"$",null,null,28500,29853.750000000004,31271.803125000006]
[null,345,"WW Vacuum Sewer Upgrade","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",133740.39377448778,"$",null,null,28500,29853.750000000004,31271.803125000006]
[null,346,"Manhole Rehabilitation","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",4239343.0731395436,"$",null,null,341000,357197.50000000006,374164.38125000009]
[null,347,"Manhole Rehabilitation","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1709412.5294917515,"$",null,null,137500,144031.25,150872.73437500003]
[null,348,"Manhole Rehabilitation","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",888894.51533571084,"$",null,null,71500,74896.25,78453.821875000023]
[null,349,"WW connection upgrade program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1541579.2993234706,"$",null,null,124000,129890.00000000001,136059.77500000002]
[null,350,"WW connection upgrade program","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1541579.2993234706,"$",null,null,124000,129890.00000000001,136059.77500000002]
[null,351,"WW connection upgrade program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",621604.55617881869,"$",null,null,50000,52375.000000000007,54862.812500000015]
[null,352,"WW connection upgrade program","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",621604.55617881869,"$",null,null,50000,52375.000000000007,54862.812500000015]
[null,353,"WW connection upgrade program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",323234.36921298574,"$",null,null,26000,27235.000000000004,28528.662500000006]
[null,354,"WW connection upgrade program","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",323234.36921298574,"$",null,null,26000,27235.000000000004,28528.662500000006]
[null,355,"Water connection upgrade program","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",4102590.0707802037,"$",null,null,330000,345675.00000000006,362094.56250000012]
[null,356,"Water connection upgrade program","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",4102590.0707802037,"$",null,null,330000,345675.00000000006,362094.56250000012]
[null,357,"Water connection upgrade program","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1709412.5294917515,"$",null,null,137500,144031.25,150872.73437500003]
[null,358,"Water connection upgrade program","Logan",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1709412.5294917515,"$",null,null,137500,144031.25,150872.73437500003]
[null,359,"Water connection upgrade program","Redland",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1025647.5176950509,"$",null,null,82500,86418.750000000015,90523.640625000029]
[null,360,"Water connection upgrade program","Redland",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1025647.5176950509,"$",null,null,82500,86418.750000000015,90523.640625000029]
[null,361,"Water main renewal progrram","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",35086302.88890522,"$",null,null,2166060,2268947.85,2376722.8728750004]
[null,362,"Water main renewal progrram","Logan",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",19567361.226504836,"$",null,null,1207995,1265374.7625000002,1325480.0637187504]
[null,363,"Water main renewal progrram","Redland",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",12819995.286330756,"$",null,null,791445,829038.63750000007,868417.97278125025]
[null,364,"WW main reline program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",46101413.989632994,"$",null,null,2250000,2356875,2468826.5625000005]
[null,365,"WW main reline program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",29504904.953365114,"$",null,null,1440000,1508400.0000000002,1580049.0000000005]
[null,366,"WW main reline program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",16596509.036267877,"$",null,null,810000,848475.00000000012,888777.56250000023]
[null,367,"Emergency power program","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",5917675.3748223539,"$",null,null,476000,498610.00000000006,522293.97500000015]
[null,368,"Emergency power program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",5917675.3748223539,"$",null,null,476000,498610.00000000006,522293.97500000015]
[null,369,"Emergency power program","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1305369.5679755192,"$",null,null,105000,109987.50000000001,115211.90625000003]
[null,370,"Emergency power program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1305369.5679755192,"$",null,null,105000,109987.50000000001,115211.90625000003]
[null,371,"Emergency power program","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1479418.8437055885,"$",null,null,119000,124652.50000000001,130573.49375000004]
[null,372,"Emergency power program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1479418.8437055885,"$",null,null,119000,124652.50000000001,130573.49375000004]
[null,373,"Odur control program","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",938166.15084140527,"$",null,null,166500,70706.25,74064.796875000015]
[null,374,"Odur control program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",938166.15084140527,"$",null,null,166500,70706.25,74064.796875000015]
[null,375,"Odur control program","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",312722.05028046842,"$",null,null,55500,23568.750000000004,24688.265625000007]
[null,376,"Odur control program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",312722.05028046842,"$",null,null,55500,23568.750000000004,24688.265625000007]
[null,377,"Odur control program","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",406538.66536460898,"$",null,null,72150,30639.375000000004,32094.745312500007]
[null,378,"Odur control program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",406538.66536460898,"$",null,null,72150,30639.375000000004,32094.745312500007]
[null,379,"Odur control program","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",135512.88845486965,"$",null,null,24050,10213.125000000002,10698.248437500002]
[null,380,"Odur control program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",135512.88845486965,"$",null,null,24050,10213.125000000002,10698.248437500002]
[null,381,"Odur control program","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",218905.43519632792,"$",null,null,38850,16498.125,17281.785937500004]
[null,382,"Odur control program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",218905.43519632792,"$",null,null,38850,16498.125,17281.785937500004]
[null,383,"Odur control program","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",72968.478398775973,"$",null,null,12950,5499.3750000000009,5760.5953125000015]
[null,384,"Odur control program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",72968.478398775973,"$",null,null,12950,5499.3750000000009,5760.5953125000015]
[null,385,"WW pumpstation switchboard program","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",5424254.7303231452,"$",null,null,408000,427380.00000000006,559600.68750000012]
[null,386,"WW pumpstation switchboard program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",5424254.7303231452,"$",null,null,408000,427380.00000000006,559600.68750000012]
[null,387,"WW pumpstation switchboard program","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1196526.7787477528,"$",null,null,90000,94275.000000000015,123441.32812500003]
[null,388,"WW pumpstation switchboard program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1196526.7787477528,"$",null,null,90000,94275.000000000015,123441.32812500003]
[null,389,"WW pumpstation switchboard program","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1356063.6825807863,"$",null,null,102000,106845.00000000001,139900.17187500003]
[null,390,"WW pumpstation switchboard program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1356063.6825807863,"$",null,null,102000,106845.00000000001,139900.17187500003]
[null,391,"WW pumpstation civil upgrade program","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",16907643.928063869,"$",null,null,1360000,1424600.0000000002,1492268.5000000005]
[null,392,"WW pumpstation civil upgrade program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",16907643.928063869,"$",null,null,1360000,1424600.0000000002,1492268.5000000005]
[null,393,"WW pumpstation civil upgrade program","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",3729627.3370729121,"$",null,null,300000,314250.00000000006,329176.87500000006]
[null,394,"WW pumpstation civil upgrade program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",3729627.3370729121,"$",null,null,300000,314250.00000000006,329176.87500000006]
[null,395,"WW pumpstation civil upgrade program","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",4226910.9820159674,"$",null,null,340000,356150.00000000006,373067.12500000012]
[null,396,"WW pumpstation civil upgrade program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",4226910.9820159674,"$",null,null,340000,356150.00000000006,373067.12500000012]
[null,397,"WW pumpstation mechnical program","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",2914764.392806387,"$",null,null,1360000,142460,149226.85000000003]
[null,398,"WW pumpstation mechnical program","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",642962.73370729119,"$",null,null,300000,31425.000000000004,32917.687500000007]
[null,399,"WW pumpstation mechnical program","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",728691.09820159676,"$",null,null,340000,35615,37306.712500000009]
[null,400,"WW treatement plant switchboard program","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",37296273.370729126,"$",null,null,3000000,3142500.0000000005,3291768.7500000009]
[null,401,"WW treatement plant switchboard program","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",16161718.460649287,"$",null,null,1300000,1361750.0000000002,1426433.1250000002]
[null,402,"WW treatement plant switchboard program","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",8702463.7865034621,"$",null,null,700000,733250.00000000012,768079.37500000023]
[null,403,"WW Treatement plant civil upgrade program","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",4912350.2497660369,"$",null,null,348000,628500.00000000012,658353.75000000012]
[null,404,"WW Treatement plant civil upgrade program","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",2128685.1082319492,"$",null,null,150800,272350,285286.62500000006]
[null,405,"WW Treatement plant civil upgrade program","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1146215.058278742,"$",null,null,81200,146650,153615.87500000003]
[null,406,"WWTP Mechanical and Electrical upgrade program","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",14346109.348291649,"$",null,null,627600,1257000.0000000002,1316707.5000000002]
[null,407,"WWTP Mechanical and Electrical upgrade program","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",6216647.3842597147,"$",null,null,271960,544700,570573.25000000012]
[null,408,"WWTP Mechanical and Electrical upgrade program","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",3347425.5146013848,"$",null,null,146440,293300,307231.75000000006]
[null,409,"Fire Hydrant Renewals program","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",2585874.9537038859,"$",null,null,208000,217880.00000000003,228229.30000000005]
[null,410,"Fire Hydrant Renewals program","Logan",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1442122.5703348592,"$",null,null,116000,121510.00000000001,127281.72500000003]
[null,411,"Fire Hydrant Renewals program","Redland",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",944838.92539180454,"$",null,null,76000,79610.000000000015,83391.47500000002]
[null,412,"Water pumpstation upgrade program","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1574305.064436509,"$",null,null,191750,463518.75000000006,97107.17812500002]
[null,413,"Water pumpstation upgrade program","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1574305.064436509,"$",null,null,191750,463518.75000000006,97107.17812500002]
[null,414,"Water pumpstation upgrade program","Logan",null,"Drinking Water",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",693761.55381947872,"$",null,null,84500,204262.50000000003,42792.993750000009]
[null,415,"Water pumpstation upgrade program","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",693761.55381947872,"$",null,null,84500,204262.50000000003,42792.993750000009]
[null,416,"Water pumpstation upgrade program","Redland",null,"Drinking Water",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",400247.05028046842,"$",null,null,48750,117843.75000000001,24688.265625000007]
[null,417,"Water pumpstation upgrade program","Redland",null,"Drinking Water",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",400247.05028046842,"$",null,null,48750,117843.75000000001,24688.265625000007]
[null,418,"Water reservior upgrade program","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",16818684.815706231,"$",null,null,2100000,1634100.0000000002,1382542.8750000002]
[null,419,"Water reservior upgrade program","Logan",null,"Drinking Water",null,0,1,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",11212456.543804154,"$",null,null,1400000,1089400,921695.25000000023]
[null,420,"Valve Renewals Program","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",969703.1076389571,"$",null,null,78000,81705.000000000015,85585.987500000017]
[null,421,"Valve Renewals Program","Logan",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",540795.96387557231,"$",null,null,43500,45566.250000000007,47730.646875000013]
[null,422,"Valve Renewals Program","Redland",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",354314.59702192666,"$",null,null,28500,29853.750000000004,31271.803125000006]
[null,423,"Pressure and Leakage Management","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",25858749.537038859,"$",null,null,2080000,2178800,2282293.0000000005]
[null,424,"Pressure and Leakage Management","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",14421225.703348594,"$",null,null,1160000,1215100,1272817.2500000002]
[null,425,"Pressure and Leakage Management","Redland",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",9448389.2539180443,"$",null,null,760000,796100.00000000012,833914.75000000023]
[null,426,"Fire Flow upgrade program","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",38200718.090280369,"$",null,null,4316000,3104790.0000000005,3252267.5250000008]
[null,427,"Fire Flow upgrade program","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",21304246.627271749,"$",null,null,2407000,1731517.5000000002,1813764.5812500005]
[null,428,"Fire Flow upgrade program","Redland",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",13957954.686833214,"$",null,null,1577000,1134442.5,1188328.5187500003]
[null,429,"Scada program - Water","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",7274626.3058499889,"$",null,null,1020000,125700.00000000001,131670.75000000003]
[null,430,"Scada program - Water","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",3031094.2941041621,"$",null,null,425000,52375.000000000007,54862.812500000015]
[null,431,"Scada program - Water","Redland",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1818656.5764624972,"$",null,null,255000,31425.000000000004,32917.687500000007]
[null,432,"Scada program - Wastewater","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",7971227.636152315,"$",null,null,915000,191692.50000000003,200797.89375000005]
[null,433,"Scada program - Wastewater","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",3397572.4350813148,"$",null,null,390000,81705.000000000015,85585.987500000017]
[null,434,"Scada program - Wastewater","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1698786.2175406574,"$",null,null,195000,40852.500000000007,42792.993750000009]
[null,435,0,"Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,0,null,"N/A",null,4.7500000000000001E-2,"Yes",5876958.4414595794,"$",null,null,856800,1068450,1119201.3750000002]
[null,436,0,"Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"N/A",null,4.7500000000000001E-2,"Yes",13712903.030072356,"$",null,null,1999200,2493050,2611469.8750000005]
[null,437,0,"Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,0,null,"N/A",null,4.7500000000000001E-2,"Yes",1296387.8914984369,"$",null,null,189000,235687.50000000003,246882.65625000006]
[null,438,0,"Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"N/A",null,4.7500000000000001E-2,"Yes",3024905.0801630197,"$",null,null,441000,549937.5,576059.53125000012]
[null,439,0,"Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,0,null,"N/A",null,4.7500000000000001E-2,"Yes",1469239.6103648948,"$",null,null,214200,267112.5,279800.34375000006]
[null,440,0,"Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"N/A",null,4.7500000000000001E-2,"Yes",3428225.7575180889,"$",null,null,499800,623262.5,652867.46875000012]
[null,441,"Biosolid Management Program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",3497956.035011719,"$",null,null,1740000,722775.00000000012,329176.87500000006]
[null,442,"Biosolid Management Program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1515780.9485050782,"$",null,null,754000,313202.50000000006,142643.31250000003]
[null,443,"Biosolid Management Program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",816189.74150273448,"$",null,null,406000,168647.50000000003,76807.937500000015]
[null,444,"Disinfection Management Program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",4115304.0147761269,"$",null,null,198000,238515.75000000003,217256.73750000005]
[null,445,"Disinfection Management Program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",4115304.0147761269,"$",null,null,198000,238515.75000000003,217256.73750000005]
[null,446,"Disinfection Management Program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",4240010.1970420703,"$",null,null,204000,245743.50000000003,223840.27500000005]
[null,447,"Disinfection Management Program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1783298.4064029884,"$",null,null,85800,103356.82500000001,94144.586250000022]
[null,448,"Disinfection Management Program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1783298.4064029884,"$",null,null,85800,103356.82500000001,94144.586250000022]
[null,449,"Disinfection Management Program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1837337.7520515639,"$",null,null,88400,106488.85,96997.452500000029]
[null,450,"Disinfection Management Program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",960237.60344776313,"$",null,null,46200,55653.675000000003,50693.238750000011]
[null,451,"Disinfection Management Program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",960237.60344776313,"$",null,null,46200,55653.675000000003,50693.238750000011]
[null,452,"Disinfection Management Program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",989335.71264314977,"$",null,null,47600,57340.150000000009,52229.397500000014]
[null,453,"Effluent Mains renewal program","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1118888.2011218737,"$",null,null,90000,94275.000000000015,98753.062500000029]
[null,454,"Effluent Mains renewal program","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",484851.55381947855,"$",null,null,39000,40852.500000000007,42792.993750000009]
[null,455,"Effluent Mains renewal program","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",261073.91359510389,"$",null,null,21000,21997.500000000004,23042.381250000006]
[null,456,"Safety Intervention Program","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",959799.71875,"$",null,null,465000,324725.00000000006,170074.71875000003]
[null,457,"Safety Intervention Program","Gold Coast",null,"Drinking Water",null,0,0,1,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",959799.71875,"$",null,null,465000,324725.00000000006,170074.71875000003]
[null,458,"Safety Intervention Program","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",371535.375,"$",null,null,180000,125700.00000000001,65835.375000000015]
[null,459,"Safety Intervention Program","Logan",null,"Drinking Water",null,0,0,1,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",371535.375,"$",null,null,180000,125700.00000000001,65835.375000000015]
[null,460,"Safety Intervention Program","Redland",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",216728.96875,"$",null,null,105000,73325,38403.968750000007]
[null,461,"Safety Intervention Program","Redland",null,"Drinking Water",null,0,0,1,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",216728.96875,"$",null,null,105000,73325,38403.968750000007]
[null,462,"Safety Intervention Program","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",959799.71875,"$",null,null,465000,324725.00000000006,170074.71875000003]
[null,463,"Safety Intervention Program","Gold Coast",null,"Waste-water via Sewer",null,0,0,1,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",959799.71875,"$",null,null,465000,324725.00000000006,170074.71875000003]
[null,464,"Safety Intervention Program","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",371535.375,"$",null,null,180000,125700.00000000001,65835.375000000015]
[null,465,"Safety Intervention Program","Logan",null,"Waste-water via Sewer",null,0,0,1,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",371535.375,"$",null,null,180000,125700.00000000001,65835.375000000015]
[null,466,"Safety Intervention Program","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",216728.96875,"$",null,null,105000,73325,38403.968750000007]
[null,467,"Safety Intervention Program","Redland",null,"Waste-water via Sewer",null,0,0,1,0,0,null,0,0,0,0,0,0,0,0,0,0,0,1,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",216728.96875,"$",null,null,105000,73325,38403.968750000007]
[null,468,"Minor Works - Water Mains","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",2986685.5715279882,"$",null,null,240240,251651.40000000002,263604.84150000004]
[null,469,"Minor Works - Water Mains","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",2986685.5715279882,"$",null,null,240240,251651.40000000002,263604.84150000004]
[null,470,"Minor Works - Water Mains","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",3077191.1949076243,"$",null,null,247520,259277.2,271592.86700000009]
[null,471,"Minor Works - Water Mains","Logan",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1665651.5687367625,"$",null,null,133980,140344.05000000002,147010.39237500002]
[null,472,"Minor Works - Water Mains","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1665651.5687367625,"$",null,null,133980,140344.05000000002,147010.39237500002]
[null,473,"Minor Works - Water Mains","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1716125.8586984826,"$",null,null,138040,144596.90000000002,151465.25275000004]
[null,474,"Minor Works - Water Mains","Redland",null,"Drinking Water",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1091288.9588275342,"$",null,null,87780,91949.55,96317.153625000021]
[null,475,"Minor Works - Water Mains","Redland",null,"Drinking Water",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1091288.9588275342,"$",null,null,87780,91949.55,96317.153625000021]
[null,476,"Minor Works - Water Mains","Redland",null,"Drinking Water",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1124358.3212162475,"$",null,null,90440,94735.900000000009,99235.855250000022]
[null,477,"Minor Works - Wastewater Mains","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",2871813.0495461426,"$",null,null,231000,241972.50000000003,253466.19375000006]
[null,478,"Minor Works - Wastewater Mains","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",2871813.0495461426,"$",null,null,231000,241972.50000000003,253466.19375000006]
[null,479,"Minor Works - Wastewater Mains","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",2958837.687411177,"$",null,null,238000,249305.00000000003,261146.98750000008]
[null,480,"Minor Works - Wastewater Mains","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1837960.3517095312,"$",null,null,147840,154862.40000000002,162218.36400000003]
[null,481,"Minor Works - Wastewater Mains","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1837960.3517095312,"$",null,null,147840,154862.40000000002,162218.36400000003]
[null,482,"Minor Works - Wastewater Mains","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1893656.1199431531,"$",null,null,152320,159555.20000000001,167134.07200000004]
[null,483,"Minor Works - Wastewater Mains","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1033852.6978366114,"$",null,null,83160,87110.1,91247.829750000019]
[null,484,"Minor Works - Wastewater Mains","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1033852.6978366114,"$",null,null,83160,87110.1,91247.829750000019]
[null,485,"Minor Works - Wastewater Mains","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1065181.5674680239,"$",null,null,85680,89749.8,94012.915500000017]
[null,486,"Minor Worls - Water PS","Gold Coast",null,"Drinking Water",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",968211.256704128,"$",null,null,77880,81579.3,85454.316750000027]
[null,487,"Minor Worls - Water PS","Gold Coast",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",968211.256704128,"$",null,null,77880,81579.3,85454.316750000027]
[null,488,"Minor Worls - Water PS","Gold Coast",null,"Drinking Water",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",997550.99175576819,"$",null,null,80240,84051.400000000009,88043.841500000024]
[null,489,"Minor Worls - Water PS","Logan",null,"Drinking Water",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",426669.36736114119,"$",null,null,34320,35950.200000000004,37657.834500000012]
[null,490,"Minor Worls - Water PS","Logan",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",426669.36736114119,"$",null,null,34320,35950.200000000004,37657.834500000012]
[null,491,"Minor Worls - Water PS","Logan",null,"Drinking Water",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",439598.74212966062,"$",null,null,35360,37039.600000000006,38798.981000000007]
[null,492,"Minor Worls - Water PS","Redland",null,"Drinking Water",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",246155.40424681222,"$",null,null,19800,20740.500000000004,21725.673750000005]
[null,493,"Minor Worls - Water PS","Redland",null,"Drinking Water",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",246155.40424681222,"$",null,null,19800,20740.500000000004,21725.673750000005]
[null,494,"Minor Worls - Water PS","Redland",null,"Drinking Water",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",253614.65892095803,"$",null,null,20400,21369.000000000004,22384.027500000004]
[null,495,"Minor Works - WWPS","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1115904.4992522155,"$",null,null,89760,94023.6,98489.72100000002]
[null,496,"Minor Works - WWPS","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1115904.4992522155,"$",null,null,89760,94023.6,98489.72100000002]
[null,497,"Minor Works - WWPS","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1149719.7871083431,"$",null,null,92480,96872.8,101474.25800000003]
[null,498,"Minor Works - WWPS","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",246155.40424681222,"$",null,null,19800,20740.500000000004,21725.673750000005]
[null,499,"Minor Works - WWPS","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",246155.40424681222,"$",null,null,19800,20740.500000000004,21725.673750000005]
[null,500,"Minor Works - WWPS","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",253614.65892095803,"$",null,null,20400,21369.000000000004,22384.027500000004]
[null,501,"Minor Works - WWPS","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",278976.12481305387,"$",null,null,22440,23505.9,24622.430250000005]
[null,502,"Minor Works - WWPS","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",278976.12481305387,"$",null,null,22440,23505.9,24622.430250000005]
[null,503,"Minor Works - WWPS","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,1,0,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",287429.94677708577,"$",null,null,23120,24218.2,25368.564500000008]
[null,504,"Minor Works - Treatment Plants","Gold Coast",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",984621.61698724888,"$",null,null,79200,82962.000000000015,86902.695000000022]
[null,505,"Minor Works - Treatment Plants","Gold Coast",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",984621.61698724888,"$",null,null,79200,82962.000000000015,86902.695000000022]
[null,506,"Minor Works - Treatment Plants","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",1014458.6356838321,"$",null,null,81600,85476.000000000015,89536.110000000015]
[null,507,"Minor Works - Treatment Plants","Logan",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",426669.36736114119,"$",null,null,34320,35950.200000000004,37657.834500000012]
[null,508,"Minor Works - Treatment Plants","Logan",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",426669.36736114119,"$",null,null,34320,35950.200000000004,37657.834500000012]
[null,509,"Minor Works - Treatment Plants","Logan",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",439598.74212966062,"$",null,null,35360,37039.600000000006,38798.981000000007]
[null,510,"Minor Works - Treatment Plants","Redland",null,"Waste-water via Sewer",null,0,1,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",229745.04396369139,"$",null,null,18480,19357.800000000003,20277.295500000004]
[null,511,"Minor Works - Treatment Plants","Redland",null,"Waste-water via Sewer",null,1,0,0,0,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",229745.04396369139,"$",null,null,18480,19357.800000000003,20277.295500000004]
[null,512,"Minor Works - Treatment Plants","Redland",null,"Waste-water via Sewer",null,0,0,0,1,0,null,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",236707.01499289414,"$",null,null,19040,19944.400000000001,20891.759000000005]
[null,513,"Donated assets","Gold Coast",null,"Drinking Water",null,0,0,0,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",95439558.156609952,"$",null,null,8460000,8671500,8888287.4999999981]
[null,514,"Donated assets","Gold Coast",null,"Waste-water via Sewer",null,0,0,0,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",116648348.85807854,"$",null,null,10339999.999999974,10598499.999999972,10863462.49999997]
[null,515,"Donated assets","Logan",null,"Drinking Water",null,0,0,0,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",46185526.133943401,"$",null,null,4093999.9999999991,4196349.9999999991,4301258.7499999991]
[null,516,"Donated assets","Logan",null,"Waste-water via Sewer",null,0,0,0,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",57602173.043457493,"$",null,null,5105999.9999999991,5233649.9999999991,5364491.2499999991]
[null,517,"Donated assets","Redland",null,"Drinking Water",null,0,0,0,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",17976303.751630649,"$",null,null,1570786.875,1610056.5468749998,1650307.9605468744]
[null,518,"Donated assets","Redland",null,"Waste-water via Sewer",null,0,0,0,0,1,null,0,0,0,0,0,0,0,0,0,0,0,0,1,null,"Annual program of works ",null,"N/A",null,4.7500000000000001E-2,"Yes",25132338.338610716,"$",null,null,2196088.125,2250990.3281249995,2307265.0863281242]
[null,519,0,0,null,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"N/A",null,4.7500000000000001E-2,"Yes",null,"$",null,null,0,0,0]
[null,520,0,0,null,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"N/A",null,4.7500000000000001E-2,"Yes",null,"$"]
[null,521,0,0,null,0,null,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"N/A",null,4.7500000000000001E-2,"Yes",null,"$",null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH16:AH537)","v":3558882218.236517}]
[null,null,null,null,null,null,null,{"$f":"SUM(H16:H537)","v":218},{"$f":"SUM(I16:I537)","v":130},{"$f":"SUM(J16:J537)","v":14},{"$f":"SUM(K16:K537)","v":149},{"$f":"SUM(L16:L537)","v":6},null,{"$f":"SUM(N16:N537)","v":21},{"$f":"SUM(O16:O537)","v":109},73,12,3,1,9,2,3,0,8,16,260,null,null,null,null,null,null,null,0]
[]
[null,"Total Expenditure",null,null,null,null,null,null,null,null,null,{"$f":"SUM(H539:L539)","v":517},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N539:Z539)","v":517},null,null,null,null,null,null,null,null,"$'000",null,{"$f":"SUM(AK16:AK537)","v":0},{"$f":"SUM(AL16:AL537)","v":289484160.21372044},{"$f":"SUM(AM16:AM537)","v":363052080.70784253},{"$f":"SUM(AN16:AN537)","v":326167492.59207499},{"$f":"SUMIF($C:$C,\"=Revenue\",AO:AO)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-346925729.81979144,-359885052.15277922,-322316667.68657625,-241997557.32619143,-234804808.63187119,-243643556.74503556,0,0,0,0,0,0,0,-182968223.99999997]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Gold Coast"}]
[{"$f":"'Business Details'!D13","v":"Logan"}]
[{"$f":"'Business Details'!D14","v":"Redland"}]
[{"$f":"'Business Details'!D15","v":"Allconnex (all districts)"}]
[{"$f":"'Business Details'!D16","v":0}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste"]
["Other Core Waste-water Services"]
["Aggregate Non-regulated Services"]
[]
[]
[]
["Driver type"]
["Growth"]
["Renewal of Existing Infrastructure"]
["Improvements"]
["compliance"]

{"sheet":"5.7.1","index":27,"n_rows":298,"n_cols":27,"rows_kept":298,"cut":false,"hidden":false,"merged":[[67,1,68,1],[125,1,126,1],[183,1,184,1],[241,1,242,1],[0,26,2,28],[241,26,242,26],[9,26,10,26],[67,26,68,26],[125,26,126,26],[183,26,184,26]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Contributed Assets for \",'Business Details'!$D$9)","v":"Contributed Assets for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[null,"Geographic Area / Activity / Service",null,null,null,{"$f":"'5.1.1'!F12","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supporting Documents"]
[null,null,null,null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"J11+1","v":2014},{"$f":"K11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C12,\" - \",'Business Details'!D12)","v":"Geographic Area 1 - Gold Coast"},null,null,null,{"$f":"SUM(F20,F40,F66,F78,F98,F124,F136,F156,F182)","v":72989.221078399991},118339.65196,{"$f":"SUM(H20,H40,H66,H78,H98,H124,H136,H156,H182)","v":77620.60778999998},71220.858467249971,73001.37992893123,74826.414427154494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[null,null,null,null,null,0,0,0,0,0,0,-76846.673382476569,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"cross-check"]
[null,"WATER - Activity level",null,null,null,{"$f":"SUM(F17,F37,F75,F95,F133,F153)-SUM('5.6.1'!F21,'5.6.1'!F777,'5.6.1'!F1533)","v":0},{"$f":"SUM(G17,G37,G75,G95,G133,G153)-SUM('5.6.1'!G21,'5.6.1'!G777,'5.6.1'!G1533)","v":0},{"$f":"SUM(H17,H37,H75,H95,H133,H153)-SUM('5.6.1'!H21,'5.6.1'!H777,'5.6.1'!H1533)","v":5.9999987570336089E-5},{"$f":"SUM(I17,I37,I75,I95,I133,I153)-SUM('5.6.1'!I21,'5.6.1'!I777,'5.6.1'!I1533)","v":0},{"$f":"SUM(J17,J37,J75,J95,J133,J153)-SUM('5.6.1'!J21,'5.6.1'!J777,'5.6.1'!J1533)","v":0},{"$f":"SUM(K17,K37,K75,K95,K133,K153)-SUM('5.6.1'!K21,'5.6.1'!K777,'5.6.1'!K1533)","v":0}]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F24++F30","v":15534.064959999998},9600.2351699999999,{"$f":"H24++H30","v":7555.5015000000003},8460,8671.5,8888.2874999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F25++F31","v":7930.4083584000009},4275.701,{"$f":"H25++H31","v":7644.357210000001},7125,7303.1249999999991,7485.7031249999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"F26++F32","v":0},0,{"$f":"H26++H32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F17:F19)","v":23464.4733184},{"$f":"SUM(G17:G19)","v":13875.936170000001},{"$f":"SUM(H17:H19)","v":15199.85871},{"$f":"SUM(I17:I19)","v":15585},{"$f":"SUM(J17:J19)","v":15974.625},{"$f":"SUM(K17:K19)","v":16373.990624999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,{"$f":"SUM(H17,H37)-'5.6.1'!H21","v":-2.000000313273631E-5},{"$f":"SUM(I17,I37)-'5.6.1'!I21","v":0},{"$f":"SUM(J17,J37)-'5.6.1'!J21","v":0},{"$f":"SUM(K17,K37)-'5.6.1'!K21","v":0}]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",15534.064959999998,9600.2351699999999,7555.5015000000003,8460,8671.5,8888.2874999999985]
[null,null,null,"Developer Cash contributions ","$'000",7930.4083584000009,4275.701,7644.357210000001,7125,7303.1249999999991,7485.7031249999982]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F24:F26)","v":23464.4733184},{"$f":"SUM(G24:G26)","v":13875.936170000001},{"$f":"SUM(H24:H26)","v":15199.85871},{"$f":"SUM(I24:I26)","v":15585},{"$f":"SUM(J24:J26)","v":15974.625},{"$f":"SUM(K24:K26)","v":16373.990624999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F30:F32)","v":0},{"$f":"SUM(G30:G32)","v":0},{"$f":"SUM(H30:H32)","v":0},{"$f":"SUM(I30:I32)","v":0},{"$f":"SUM(J30:J32)","v":0},{"$f":"SUM(K30:K32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F44+F50+F56","v":13628.819200000002},{"$f":"G44+G50+G56","v":21632.366610000001},13813.5245,10339.999999999975,10598.499999999973,10863.462499999971,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F45+F51+F57","v":22283.26656},20439.331999999999,25192.287019999996,21375,21909.374999999996,22457.109374999993,21248.357708601554,21970.801870694006,22520.071917461351,23083.073715397888,23660.150558282832,24251.654322239901,24857.945680295896,23209.654031525995,9.2130000000000001E-4,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F37:F39)","v":35912.085760000002},{"$f":"SUM(G37:G39)","v":42071.698609999999},{"$f":"SUM(H37:H39)","v":39005.811519999996},{"$f":"SUM(I37:I39)","v":31714.999999999975},{"$f":"SUM(J37:J39)","v":32507.874999999971},{"$f":"SUM(K37:K39)","v":33320.571874999965},21248.357708601554,21970.801870694006,22520.071917461351,23083.073715397888,23660.150558282832,24251.654322239901,24857.945680295896,23209.654031525995,9.2130000000000001E-4,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",12556.231128960002,19929.899357793001,12726.40012185,9526.2419999999765,9764.3980499999743,10008.508001249973]
[null,null,null,"Developer Cash contributions ","$'000",20529.573481727999,18830.756571599999,23209.654031525995,19692.787499999999,20185.107187499998,20689.734867187493,21248.357708601554,21970.801870694006,22520.071917461351,23083.073715397888,23660.150558282832,24251.654322239901,24857.945680295896,23209.654031525995,9.2130000000000001E-4,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F44:F46)","v":33085.804610687999},38760.655929393004,35936.054153375997,29219.029499999975,29949.505237499972,30698.242868437468,21248.357708601554,21970.801870694006,22520.071917461351,23083.073715397888,23660.150558282832,24251.654322239901,24857.945680295896,23209.654031525995,9.2130000000000001E-4,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E44","v":"$'000"},1072.5880710400002,1702.4672522070002,1087.12437815,813.75799999999811,834.10194999999794,854.9544987499977]
[null,null,null,"Developer Cash contributions ",{"$f":"E45","v":"$'000"},1753.6930782720001,1608.5754284,1982.6329884739998,1682.2125000000003,1724.2678124999998,1767.3745078124996]
[null,null,null,"Grants and other cash contributions ",{"$f":"E46","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F50:F52)","v":2826.2811493120003},3311.042680607,{"$f":"SUM(H50:H52)","v":3069.7573666239996},2495.9704999999985,2558.3697624999977,2622.3290065624974,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F56:F58)","v":0},{"$f":"SUM(G56:G58)","v":0},{"$f":"SUM(H56:H58)","v":0},{"$f":"SUM(I56:I58)","v":0},{"$f":"SUM(J56:J58)","v":0},{"$f":"SUM(K56:K58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F63:F65)","v":0},{"$f":"SUM(G63:G65)","v":0},{"$f":"SUM(H63:H65)","v":0},{"$f":"SUM(I63:I65)","v":0},{"$f":"SUM(J63:J65)","v":0},{"$f":"SUM(K63:K65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"$J$11","v":2013},{"$f":"$J$11","v":2013},2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C13,\" - \",'Business Details'!D13)","v":"Geographic Area 2 - Logan"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F82+F88","v":1349},{"$f":"G82+G88","v":11530.017180000001},3675.88,4093.9999999999991,4196.3499999999995,4301.2587499999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F83+F89","v":2757},9540,4649.48452,3560,3648.9999999999991,3740.224999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F75:F77)","v":4106},{"$f":"SUM(G75:G77)","v":21070.017180000003},{"$f":"SUM(H75:H77)","v":8325.3645199999992},{"$f":"SUM(I75:I77)","v":7653.9999999999991},{"$f":"SUM(J75:J77)","v":7845.3499999999985},{"$f":"SUM(K75:K77)","v":8041.4837499999976},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H75,H95)-'5.6.1'!H777","v":0},{"$f":"SUM(I75,I95)-'5.6.1'!I777","v":0},{"$f":"SUM(J75,J95)-'5.6.1'!J777","v":0},{"$f":"SUM(K75,K95)-'5.6.1'!K777","v":0}]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",1349,11530.017180000001,3675.88,4093.9999999999991,4196.3499999999995,4301.2587499999991]
[null,null,null,"Developer Cash contributions ","$'000",2757,9540,4649.48452,3560,3648.9999999999991,3740.224999999999]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F82:F84)","v":4106},21070.017180000003,8325.3645199999992,7653.9999999999991,7845.3499999999985,8041.4837499999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F88:F90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F102+F108+F114","v":1373.9999999999998},{"$f":"G102+G108+G114","v":15491.999999999998},3868.38,5105.9999999999991,5233.6499999999987,5364.4912499999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F103+F109+F115","v":2627},6809,5081.9426800000001,4440,4550.9999999999991,4664.7749999999978,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F95:F97)","v":4001},{"$f":"SUM(G95:G97)","v":22301},{"$f":"SUM(H95:H97)","v":8950.3226800000011},{"$f":"SUM(I95:I97)","v":9546},{"$f":"SUM(J95:J97)","v":9784.6499999999978},{"$f":"SUM(K95:K97)","v":10029.266249999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",1298.4299999999998,14639.939999999999,3563.938494,4704.157799999999,4821.7617449999989,4942.305788624999]
[null,null,null,"Developer Cash contributions ","$'000",2482.5149999999999,6434.5050000000001,4681.9937910839999,4090.5720000000001,4192.836299999999,4297.6572074999976]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F102:F104)","v":3780.9449999999997},21074.445,8245.9322850839999,8794.7297999999992,9014.5980449999988,9239.9629961249957,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E102","v":"$'000"},75.570000000000007,852.06000000000006,304.441506,401.84219999999993,411.88825499999996,422.18546137499999]
[null,null,null,"Developer Cash contributions ",{"$f":"E103","v":"$'000"},144.48500000000001,374.495,399.94888891600004,349.42800000000005,358.16369999999995,367.11779249999984]
[null,null,null,"Grants and other cash contributions ",{"$f":"E104","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F108:F110)","v":220.05500000000001},1226.5550000000001,704.3903949160001,751.27019999999993,770.05195499999991,789.30325387499988,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F114:F116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F121:F123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"$J$11","v":2013},{"$f":"$J$11","v":2013},2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C14,\" - \",'Business Details'!D14)","v":"Geographic Area 3 - Redland"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F140+F146","v":498.161},{"$f":"G140+G146","v":8493.4},1466.7586000000001,1570.786875,1610.0565468749999,1650.3079605468745,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F141+F147","v":1137.4190000000001},1107,657.02882000000011,999.73989999999992,1024.7333974999999,1050.3517324374998,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F133:F135)","v":1635.5800000000002},{"$f":"SUM(G133:G135)","v":9600.4},{"$f":"SUM(H133:H135)","v":2123.7874200000001},{"$f":"SUM(I133:I135)","v":2570.5267749999998},{"$f":"SUM(J133:J135)","v":2634.7899443749998},{"$f":"SUM(K133:K135)","v":2700.6596929843745},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H133,H153)-'5.6.1'!H1533","v":7.9999988884082995E-5},{"$f":"SUM(I133,I153)-'5.6.1'!I1533","v":0},{"$f":"SUM(J133,J153)-'5.6.1'!J1533","v":0},{"$f":"SUM(K133,K153)-'5.6.1'!K1533","v":0}]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",498.161,8493.4,1466.7586000000001,1570.786875,1610.0565468749999,1650.3079605468745]
[null,null,null,"Developer Cash contributions ","$'000",1137.4190000000001,1107,657.02882000000011,999.73989999999992,1024.7333974999999,1050.3517324374998]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F140:F142)","v":1635.5800000000002},9600.4,2123.7874200000001,2570.5267749999998,2634.7899443749998,2700.6596929843745,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F146:F148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F160+F166+F172","v":1089.1880000000001},{"$f":"G160+G166+G172","v":6868},2233.1432,2196.0881250000002,2250.9903281249995,2307.2650863281242,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F161+F167+F173","v":2780.8939999999998},2552.6,1782.3197400000001,1954.2435672499998,2003.0996564312493,2053.1771478420305,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F153:F155)","v":3870.0819999999999},{"$f":"SUM(G153:G155)","v":9420.6},{"$f":"SUM(H153:H155)","v":4015.4629400000003},{"$f":"SUM(I153:I155)","v":4150.3316922499998},{"$f":"SUM(J153:J155)","v":4254.089984556249},{"$f":"SUM(K153:K155)","v":4360.4422341701547},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",980.26920000000007,6441.6941718692615,2009.82888,1976.4793125000003,2025.8912953124996,2076.5385776953117]
[null,null,null,"Developer Cash contributions ","$'000",2502.8045999999999,2454.3802563150075,1604.0877660000001,1758.8192105249998,1802.7896907881243,1847.8594330578276]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F160:F162)","v":3483.0738000000001},8896.074428184269,3613.9166460000001,3735.2985230250001,3828.6809861006241,3924.3980107531393,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E160","v":"$'000"},108.91880000000002,426.30582813073806,223.31432000000001,219.60881250000003,225.09903281249996,230.72650863281243]
[null,null,null,"Developer Cash contributions ",{"$f":"E161","v":"$'000"},278.08940000000001,98.219743684992565,178.23197400000004,195.424356725,200.30996564312494,205.31771478420308]
[null,null,null,"Grants and other cash contributions ",{"$f":"E162","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F166:F168)","v":387.00820000000004},524.52557181573059,401.54629400000005,415.03316922500005,425.4089984556249,436.04422341701547,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F172:F174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F179:F181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"$J$11","v":2013},{"$f":"$J$11","v":2013},2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C15,\" - \",'Business Details'!D15)","v":"Geographic Area 4 - Allconnex (all districts)"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F198+F204","v":0},{"$f":"G198+G204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F199+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F191:F193)","v":0},{"$f":"SUM(G191:G193)","v":0},{"$f":"SUM(H191:H193)","v":0},{"$f":"SUM(I191:I193)","v":0},{"$f":"SUM(J191:J193)","v":0},{"$f":"SUM(K191:K193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F198:F200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F204:F206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F218+F224+F230","v":0},{"$f":"G218+G224+G230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F219+F225+F231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F211:F213)","v":0},{"$f":"SUM(G211:G213)","v":0},{"$f":"SUM(H211:H213)","v":0},{"$f":"SUM(I211:I213)","v":0},{"$f":"SUM(J211:J213)","v":0},{"$f":"SUM(K211:K213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F218:F220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E218","v":"$'000"}]
[null,null,null,"Developer Cash contributions ",{"$f":"E219","v":"$'000"}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E220","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F224:F226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F230:F232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F237:F239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"$J$11","v":2013},{"$f":"$J$11","v":2013},2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C16,\" - \",'Business Details'!D16)","v":"Geographic Area 5 - "}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F256+F262","v":0},{"$f":"G256+G262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F257+F263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F249:F251)","v":0},{"$f":"SUM(G249:G251)","v":0},{"$f":"SUM(H249:H251)","v":0},{"$f":"SUM(I249:I251)","v":0},{"$f":"SUM(J249:J251)","v":0},{"$f":"SUM(K249:K251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F256:F258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F262:F264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F276+F282+F288","v":0},{"$f":"G276+G282+G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F277+F283+F289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F269:F271)","v":0},{"$f":"SUM(G269:G271)","v":0},{"$f":"SUM(H269:H271)","v":0},{"$f":"SUM(I269:I271)","v":0},{"$f":"SUM(J269:J271)","v":0},{"$f":"SUM(K269:K271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F276:F278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E276","v":"$'000"}]
[null,null,null,"Developer Cash contributions ",{"$f":"E277","v":"$'000"}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E278","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F282:F284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F288:F290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F295:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5.7.1 SD01","index":28,"n_rows":230,"n_cols":34,"rows_kept":230,"cut":false,"hidden":false,"merged":[[174,23,175,23],[174,25,175,25],[133,2,134,2],[133,3,134,3],[174,2,175,2],[174,3,175,3],[174,4,175,4],[174,5,175,5],[133,4,134,4],[133,5,134,5],[174,1,175,1],[92,2,93,2],[92,3,93,3],[92,4,93,4],[92,1,93,1],[133,1,134,1],[51,25,52,25],[92,23,93,23],[92,25,93,25],[133,23,134,23],[133,25,134,25],[51,23,52,23],[10,25,11,25],[10,5,11,5],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,23,11,23],[51,1,52,1],[92,5,93,5],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Supporting Document for \",'Business Details'!$D$9)","v":"Supporting Document for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Contributions for Year Ending \n30 June \",'Business Details'!D26)","v":"Contributions for Year Ending \n30 June 2012"},null,"Allocations of Contributions to Asset Classes ($'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Allocation\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C12,\" - \",'Business Details'!D12)","v":"Geographic Area 1 - Gold Coast"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586.98864624327894]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84.718128180454215]
[null,"Drinking Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H17:V17)","v":8460},{"$f":"IF(F17='5.7.1'!I24,\"OK\",\"check\")","v":"OK"},0,0,0,0,0,0,0,0,0,0,0,0,8460,0,0,null,"Directly attributable",null,null,null,null,null,null,null,null,null,0.41964812585127131]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H18:V18)","v":7124.9999999999991},{"$f":"IF(F18='5.7.1'!I25,\"OK\",\"check\")","v":"OK"},586.98864624327894,84.718128180454215,0,0.41964812585127131,0,0,0,0,0,0,0,0,6452.8735774504148,0,0,null,"Directly attributable",null,null,null,null,null,null,null,null,null,0]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F19='5.7.1'!I26,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directly attributable",null,null,null,null,null,null,null,null,null,0]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F17:F19)","v":15585},null,{"$f":"SUM(H17:H19)","v":586.98864624327894},{"$f":"SUM(I17:I19)","v":84.718128180454215},0,0.41964812585127131,0,0,0,0,0,0,0,{"$f":"SUM(S17:S19)","v":0},{"$f":"SUM(T17:T19)","v":14912.873577450415},{"$f":"SUM(U17:U19)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other core water services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H23:V23)","v":0},{"$f":"IF(F23='5.7.1'!I30,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directly attributable",null,null,null,null,null,null,null,null,null,0]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H24:V24)","v":0},{"$f":"IF(F24='5.7.1'!I31,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directly attributable",null,null,null,null,null,null,null,null,null,0]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F25='5.7.1'!I32,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directly attributable",null,null,null,null,null,null,null,null,null,6452.8735774504148]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F23:F25)","v":0},null,{"$f":"SUM(H23:H25)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S23:S25)","v":0},{"$f":"SUM(T23:T25)","v":0},{"$f":"SUM(U23:U25)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,{"$f":"IF(F26=SUM(H26:V26),\"\",\"check\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wastewater via Sewer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H29:V29)","v":9526.2419999999765},{"$f":"IF(F29='5.7.1'!I44,\"OK\",\"check\")","v":"OK"},0,0,0,0,0,0,0,0,0,0,0,0,9526.2419999999765,0,0,null,"Causal allocation",null,null,null,null,null,null,null,null,null,0]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H30:V30)","v":19692.787499999999},{"$f":"IF(F30='5.7.1'!I45,\"OK\",\"check\")","v":"OK"},0,1771.8806964589603,3172.132012530546,8.4789593130215071,0,0,0,0,0,0,0,0,14740.295831697471,0,0,null,"Causal allocation"]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F31='5.7.1'!I46,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F31","v":0},null,null,null,"Causal allocation"]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F29:F31)","v":29219.029499999975},null,{"$f":"SUM(H29:H31)","v":0},1771.8806964589603,3172.132012530546,8.4789593130215071,0,0,0,0,0,0,0,{"$f":"SUM(S29:S31)","v":0},{"$f":"SUM(T29:T31)","v":24266.537831697446},{"$f":"SUM(U29:U31)","v":0},0]
[]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E29","v":"$'000"},{"$f":"SUM(H35:V35)","v":813.75799999999811},{"$f":"IF(F35='5.7.1'!I50,\"OK\",\"check\")","v":"OK"},0,0,0,0,0,0,0,0,0,0,0,0,813.75799999999811,0,0,null,"Causal allocation"]
[null,null,"Developer Cash contributions",null,{"$f":"E30","v":"$'000"},{"$f":"SUM(H36:V36)","v":1682.2125000000001},{"$f":"IF(F36='5.7.1'!I51,\"OK\",\"check\")","v":"OK"},0,151.35896104560968,270.97231019879951,0.72429620963290209,0,0,0,0,0,0,0,0,1259.1569325459579,0,0,null,"Causal allocation"]
[null,null,"Grants and other cash contributions ",null,{"$f":"E31","v":"$'000"},null,{"$f":"IF(F37='5.7.1'!I52,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F37","v":0},null,null,null,"Causal allocation"]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F35:F37)","v":2495.9704999999981},null,{"$f":"SUM(H35:H37)","v":0},151.35896104560968,270.97231019879951,0.72429620963290209,0,0,0,0,0,0,0,{"$f":"SUM(S35:S37)","v":0},{"$f":"SUM(T35:T37)","v":2072.9149325459562},{"$f":"SUM(U35:U37)","v":0},0]
[null,null,null,null,null,0]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F41='5.7.1'!H56,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F41","v":0}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F42='5.7.1'!H57,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F42","v":0}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F43='5.7.1'!H58,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F43","v":0}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F41:F43)","v":0},null,{"$f":"SUM(H41:H43)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S41:S43)","v":0},{"$f":"SUM(T41:T43)","v":0},{"$f":"SUM(U41:U43)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F44=SUM(H44:V44),\"\",\"check\")","v":""}]
[null,"Aggregate Non-regulated Services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F47='5.7.1'!H63,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F47","v":0}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F48='5.7.1'!H64,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F48","v":0}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F49='5.7.1'!H65,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F49","v":0}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F47:F49)","v":0},null,{"$f":"SUM(H47:H49)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S47:S49)","v":0},{"$f":"SUM(T47:T49)","v":0},{"$f":"SUM(U47:U49)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F50=SUM(H50:V50),\"\",\"check\")","v":""}]
[null,null,null,null,null,{"$f":"F$11","v":"Contributions for Year Ending \n30 June 2012"},null,"Allocations of Contributions to Asset Classes ($'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis of Allocation\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,{"$f":"H$12","v":"Reservoirs"},{"$f":"I$12","v":"Pump stations"},"Treatment","Associated telemetry and control systems","Meters","Billing systems","Corporate systems","Sundry property, plant and equipment","Land","Building other than infrastructure housing","Distribution infrastructure not included in another category","Support services","Mains","Establishment Costs","Unallocated cash contribution"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C13,\" - \",'Business Details'!D13)","v":"Geographic Area 2 - Logan"}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H58:V58)","v":4093.9999999999991},{"$f":"IF(F58='5.7.1'!I82,\"OK\",\"check\")","v":"OK"},0,0,0,0,0,0,0,0,0,0,0,0,4093.9999999999991,0,0,null,"Causal allocation"]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H59:V59)","v":3560},{"$f":"IF(F59='5.7.1'!I83,\"OK\",\"check\")","v":"OK"},315.3320680551609,44.956597853711756,0,6.6035166343825065,0,0,0,0,0,0,0,3193.1078174567447,0,0,0,null,"Causal allocation"]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F60='5.7.1'!I84,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F58:F60)","v":7653.9999999999991},null,{"$f":"SUM(H58:H60)","v":315.3320680551609},44.956597853711756,0,6.6035166343825065,0,0,0,0,0,0,0,{"$f":"SUM(S58:S60)","v":3193.1078174567447},{"$f":"SUM(T58:T60)","v":4093.9999999999991},{"$f":"SUM(U58:U60)","v":0},0]
[null,null,null,null,null,0]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H64:V64)","v":0},{"$f":"IF(F64='5.7.1'!I88,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H65:V65)","v":0},{"$f":"IF(F65='5.7.1'!I89,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F66='5.7.1'!I90,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F64:F66)","v":0},null,{"$f":"SUM(H64:H66)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S64:S66)","v":0},{"$f":"SUM(T64:T66)","v":0},{"$f":"SUM(U64:U66)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F67=SUM(H67:V67),\"\",\"check\")","v":""}]
[null,"Wastewater via Sewer"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H70:V70)","v":4704.157799999999},{"$f":"IF(F70='5.7.1'!I102,\"OK\",\"check\")","v":"OK"},0,0,0,0,0,0,0,0,0,0,0,0,4704.157799999999,0,0,null,"Causal allocation"]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H71:V71)","v":4090.5719999999997},{"$f":"IF(F71='5.7.1'!I103,\"OK\",\"check\")","v":"OK"},0,241.68536831040683,527.4526852215497,5.9440587023120504,0,0,0,0,0,0,0,0,3315.4898877657311,0,0,null,"Causal allocation"]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F72='5.7.1'!I104,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F70:F72)","v":8794.7297999999992},null,{"$f":"SUM(H70:H72)","v":0},241.68536831040683,527.4526852215497,5.9440587023120504,0,0,0,0,0,0,0,{"$f":"SUM(S70:S72)","v":0},{"$f":"SUM(T70:T72)","v":8019.6476877657296},{"$f":"SUM(U70:U72)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F73=SUM(H73:V73),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E70","v":"$'000"},{"$f":"SUM(H76:V76)","v":401.84219999999993},{"$f":"IF(F76='5.7.1'!I108,\"OK\",\"check\")","v":"OK"},0,0,0,0,0,0,0,0,0,0,0,0,401.84219999999993,0,0,null,"Causal allocation"]
[null,null,"Developer Cash contributions",null,{"$f":"E71","v":"$'000"},{"$f":"SUM(H77:V77)","v":349.428},{"$f":"IF(F77='5.7.1'!I109,\"OK\",\"check\")","v":"OK"},0,20.645434153944446,45.056470560008641,0.50775797229128228,0,0,0,0,0,0,0,0,283.21833731375563,0,0,null,"Causal allocation"]
[null,null,"Grants and other cash contributions ",null,{"$f":"E72","v":"$'000"},null,{"$f":"IF(F78='5.7.1'!I110,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Causal allocation"]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F76:F78)","v":751.27019999999993},null,{"$f":"SUM(H76:H78)","v":0},20.645434153944446,45.056470560008641,0.50775797229128228,0,0,0,0,0,0,0,{"$f":"SUM(S76:S78)","v":0},{"$f":"SUM(T76:T78)","v":685.0605373137555},{"$f":"SUM(U76:U78)","v":0},0]
[null,null,null,null,null,0]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F82='5.7.1'!I114,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F83='5.7.1'!I115,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F84='5.7.1'!I116,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F82:F84)","v":0},null,{"$f":"SUM(H82:H84)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S82:S84)","v":0},{"$f":"SUM(T82:T84)","v":0},{"$f":"SUM(U82:U84)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F85=SUM(H85:V85),\"\",\"check\")","v":""}]
[null,"Aggregate Non-regulated Services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F88='5.7.1'!I121,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F89='5.7.1'!I122,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F90='5.7.1'!I123,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F88:F90)","v":0},null,{"$f":"SUM(H88:H90)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S88:S90)","v":0},{"$f":"SUM(T88:T90)","v":0},{"$f":"SUM(U88:U90)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F91=SUM(H91:V91),\"\",\"check\")","v":""}]
[null,null,null,null,null,{"$f":"F$11","v":"Contributions for Year Ending \n30 June 2012"},null,"Allocations of Contributions to Asset Classes ($'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis of Allocation\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,{"$f":"H$12","v":"Reservoirs"},{"$f":"I$12","v":"Pump stations"},"Treatment","Associated telemetry and control systems","Meters","Billing systems","Corporate systems","Sundry property, plant and equipment","Land","Building other than infrastructure housing","Distribution infrastructure not included in another category","Support services","Mains","Establishment Costs","Unallocated cash contribution"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C14,\" - \",'Business Details'!D14)","v":"Geographic Area 3 - Redland"}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H99:V99)","v":1570.786875},{"$f":"IF(F99='5.7.1'!I140,\"OK\",\"check\")","v":"OK"},0,0,0,0,0,0,0,0,0,0,0,0,1570.786875,0,0,null,"Directly attributable"]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H100:V100)","v":999.73989999999992},{"$f":"IF(F100='5.7.1'!I141,\"OK\",\"check\")","v":"OK"},5.2709011902538743,1.8624726625022789,0,0.82935525798595056,0,0,0,0,0,0,0,0,991.77717088925783,0,0,null,"Directly attributable"]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F101='5.7.1'!I142,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F101","v":0},null,null,null,"Directly attributable"]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F99:F101)","v":2570.5267749999998},null,{"$f":"SUM(H99:H101)","v":5.2709011902538743},1.8624726625022789,0,0.82935525798595056,0,0,0,0,0,0,0,{"$f":"SUM(S99:S101)","v":0},{"$f":"SUM(T99:T101)","v":2562.5640458892576},{"$f":"SUM(U99:U101)","v":0},0]
[null,null,null,null,null,0]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H105:V105)","v":0},{"$f":"IF(F105='5.7.1'!I146,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H106:V106)","v":0},{"$f":"IF(F106='5.7.1'!I147,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F107='5.7.1'!I148,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directly attributable"]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F105:F107)","v":0},null,{"$f":"SUM(H105:H107)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S105:S107)","v":0},{"$f":"SUM(T105:T107)","v":0},{"$f":"SUM(U105:U107)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F108=SUM(H108:V108),\"\",\"check\")","v":""}]
[null,"Wastewater via Sewer"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H111:V111)","v":1976.4793125000003},{"$f":"IF(F111='5.7.1'!I160,\"OK\",\"check\")","v":"OK"},0,0,0,0,0,0,0,0,0,0,0,0,1976.4793125000003,0,0,null,"Causal allocation"]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H112:V112)","v":1758.819210525},{"$f":"IF(F112='5.7.1'!I161,\"OK\",\"check\")","v":"OK"},0,93.634806263354434,286.43407221388378,9.2697730757065084,0,0,0,0,0,0,0,0,1369.4805589720552,0,0,null,"Causal allocation"]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F113='5.7.1'!I162,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F113","v":0},null,null,null,"Causal allocation"]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F111:F113)","v":3735.2985230250006},null,{"$f":"SUM(H111:H113)","v":0},93.634806263354434,286.43407221388378,9.2697730757065084,0,0,0,0,0,0,0,{"$f":"SUM(S111:S113)","v":0},{"$f":"SUM(T111:T113)","v":3345.9598714720555},{"$f":"SUM(U111:U113)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F114=SUM(H114:V114),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E111","v":"$'000"},{"$f":"SUM(H117:V117)","v":219.60881250000003},{"$f":"IF(F117='5.7.1'!I166,\"OK\",\"check\")","v":"OK"},0,0,0,0,0,0,0,0,0,0,0,0,219.60881250000003,0,0,null,"Causal allocation"]
[null,null,"Developer Cash contributions",null,{"$f":"E112","v":"$'000"},{"$f":"SUM(H118:V118)","v":195.424356725},{"$f":"IF(F118='5.7.1'!I167,\"OK\",\"check\")","v":"OK"},0,10.403867362594937,31.826008023764867,1.029974786189612,0,0,0,0,0,0,0,0,152.16450655245058,0,0,null,"Causal allocation"]
[null,null,"Grants and other cash contributions ",null,{"$f":"E113","v":"$'000"},null,{"$f":"IF(F119='5.7.1'!I168,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F119","v":0},null,null,null,"Causal allocation"]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F117:F119)","v":415.03316922500005},null,{"$f":"SUM(H117:H119)","v":0},10.403867362594937,31.826008023764867,1.029974786189612,0,0,0,0,0,0,0,{"$f":"SUM(S117:S119)","v":0},{"$f":"SUM(T117:T119)","v":371.77331905245057},{"$f":"SUM(U117:U119)","v":0},0]
[null,null,null,null,null,0]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F123='5.7.1'!I172,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F124='5.7.1'!I173,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F125='5.7.1'!I174,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F123:F125)","v":0},null,{"$f":"SUM(H123:H125)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S123:S125)","v":0},{"$f":"SUM(T123:T125)","v":0},{"$f":"SUM(U123:U125)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F126=SUM(H126:V126),\"\",\"check\")","v":""}]
[null,"Aggregate Non-regulated Services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F129='5.7.1'!I179,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F130='5.7.1'!I180,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F131='5.7.1'!I181,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F129:F131)","v":0},null,{"$f":"SUM(H129:H131)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S129:S131)","v":0},{"$f":"SUM(T129:T131)","v":0},{"$f":"SUM(U129:U131)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F132=SUM(H132:V132),\"\",\"check\")","v":""}]
[null,null,null,null,null,{"$f":"F$11","v":"Contributions for Year Ending \n30 June 2012"},null,"Allocations of Contributions to Asset Classes ($'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis of Allocation\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,{"$f":"H$12","v":"Reservoirs"},{"$f":"I$12","v":"Pump stations"},"Treatment","Associated telemetry and control systems","Meters","Billing systems","Corporate systems","Sundry property, plant and equipment","Land","Building other than infrastructure housing","Distribution infrastructure not included in another category","Support services","Mains","Establishment Costs","Unallocated cash contribution"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C15,\" - \",'Business Details'!D15)","v":"Geographic Area 4 - Allconnex (all districts)"}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F140='5.7.1'!H198,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F141='5.7.1'!H199,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F142='5.7.1'!H200,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F140:F142)","v":0},null,{"$f":"SUM(H140:H142)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S140:S142)","v":0},{"$f":"SUM(T140:T142)","v":0},{"$f":"SUM(U140:U142)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F143=SUM(H143:V143),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F146='5.7.1'!H204,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F147='5.7.1'!H205,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F148='5.7.1'!H206,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F146:F148)","v":0},null,{"$f":"SUM(H146:H148)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S146:S148)","v":0},{"$f":"SUM(T146:T148)","v":0},{"$f":"SUM(U146:U148)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F149=SUM(H149:V149),\"\",\"check\")","v":""}]
[null,"Wastewater via Sewer"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F152='5.7.1'!H218,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F153='5.7.1'!H219,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F154='5.7.1'!H220,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F152:F154)","v":0},null,{"$f":"SUM(H152:H154)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S152:S154)","v":0},{"$f":"SUM(T152:T154)","v":0},{"$f":"SUM(U152:U154)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F155=SUM(H155:V155),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E152","v":"$'000"},null,{"$f":"IF(F158='5.7.1'!H224,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,{"$f":"E153","v":"$'000"},null,{"$f":"IF(F159='5.7.1'!H225,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E154","v":"$'000"},null,{"$f":"IF(F160='5.7.1'!H226,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F158:F160)","v":0},null,{"$f":"SUM(H158:H160)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S158:S160)","v":0},{"$f":"SUM(T158:T160)","v":0},{"$f":"SUM(U158:U160)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F161=SUM(H161:V161),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F164='5.7.1'!H230,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F165='5.7.1'!H231,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F166='5.7.1'!H232,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F164:F166)","v":0},null,{"$f":"SUM(H164:H166)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S164:S166)","v":0},{"$f":"SUM(T164:T166)","v":0},{"$f":"SUM(U164:U166)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F167=SUM(H167:V167),\"\",\"check\")","v":""}]
[null,"Aggregate Non-regulated Services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F170='5.7.1'!H237,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F171='5.7.1'!H238,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F172='5.7.1'!H239,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F170:F172)","v":0},null,{"$f":"SUM(H170:H172)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S170:S172)","v":0},{"$f":"SUM(T170:T172)","v":0},{"$f":"SUM(U170:U172)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F173=SUM(H173:V173),\"\",\"check\")","v":""}]
[null,null,null,null,null,{"$f":"F$11","v":"Contributions for Year Ending \n30 June 2012"},null,"Allocations of Contributions to Asset Classes ($'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis of Allocation\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,{"$f":"H$12","v":"Reservoirs"},{"$f":"I$12","v":"Pump stations"},"Treatment","Associated telemetry and control systems","Meters","Billing systems","Corporate systems","Sundry property, plant and equipment","Land","Building other than infrastructure housing","Distribution infrastructure not included in another category","Support services","Mains","Establishment Costs","Unallocated cash contribution"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C16,\" - \",'Business Details'!D16)","v":"Geographic Area 5 - "}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F181='5.7.1'!H256,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F182='5.7.1'!H257,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F183='5.7.1'!H258,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F181:F183)","v":0},null,{"$f":"SUM(H181:H183)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S181:S183)","v":0},{"$f":"SUM(T181:T183)","v":0},{"$f":"SUM(U181:U183)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F184=SUM(H184:V184),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F187='5.7.1'!H262,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F188='5.7.1'!H263,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F189='5.7.1'!H264,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F187:F189)","v":0},null,{"$f":"SUM(H187:H189)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S187:S189)","v":0},{"$f":"SUM(T187:T189)","v":0},{"$f":"SUM(U187:U189)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F190=SUM(H190:V190),\"\",\"check\")","v":""}]
[null,"Wastewater via Sewer"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F193='5.7.1'!H276,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F194='5.7.1'!H277,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F195='5.7.1'!H278,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F193:F195)","v":0},null,{"$f":"SUM(H193:H195)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S193:S195)","v":0},{"$f":"SUM(T193:T195)","v":0},{"$f":"SUM(U193:U195)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F196=SUM(H196:V196),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E193","v":"$'000"},null,{"$f":"IF(F199='5.7.1'!H282,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,{"$f":"E194","v":"$'000"},null,{"$f":"IF(F200='5.7.1'!H283,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E195","v":"$'000"},null,{"$f":"IF(F201='5.7.1'!H284,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F199:F201)","v":0},null,{"$f":"SUM(H199:H201)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S199:S201)","v":0},{"$f":"SUM(T199:T201)","v":0},{"$f":"SUM(U199:U201)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F202=SUM(H202:V202),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F205='5.7.1'!H288,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F206='5.7.1'!H289,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F207='5.7.1'!H290,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F205:F207)","v":0},null,{"$f":"SUM(H205:H207)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S205:S207)","v":0},{"$f":"SUM(T205:T207)","v":0},{"$f":"SUM(U205:U207)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F208=SUM(H208:V208),\"\",\"check\")","v":""}]
[null,"Aggregate Non-regulated Services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",null,{"$f":"IF(F211='5.7.1'!H295,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",null,{"$f":"IF(F212='5.7.1'!H296,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",null,{"$f":"IF(F213='5.7.1'!H297,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F211:F213)","v":0},null,{"$f":"SUM(H211:H213)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S211:S213)","v":0},{"$f":"SUM(T211:T213)","v":0},{"$f":"SUM(U211:U213)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F214=SUM(H214:V214),\"\",\"check\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Allocation Basis"]
["Directly attributable"]
["Causal allocation"]
["Non-causal allocation"]

{"sheet":"5.7.1 SD02","index":29,"n_rows":152,"n_cols":24,"rows_kept":152,"cut":false,"hidden":false,"merged":[[208,1,209,1],[157,1,158,1],[26,3,26,5],[9,3,9,5],[10,3,10,5],[14,3,15,3],[20,1,20,3],[14,5,15,5],[25,3,25,5],[14,1,15,1],[14,2,15,2],[11,3,11,5],[12,3,12,5],[27,3,27,5],[28,3,28,5],[23,1,23,3],[30,1,31,1],[30,2,31,2],[30,3,31,3],[30,5,31,5],[36,1,36,3],[39,1,39,3],[41,3,41,5],[42,3,42,5],[43,3,43,5],[44,3,44,5],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,5,47,5],[52,1,52,3],[55,1,55,3],[57,3,57,5],[58,3,58,5],[59,3,59,5],[60,3,60,5],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,5,63,5],[68,1,68,3],[71,1,71,3],[73,3,73,5],[74,3,74,5],[75,3,75,5],[76,3,76,5],[78,1,79,1],[78,2,79,2],[78,3,79,3],[78,5,79,5],[84,1,84,3],[87,1,87,3],[89,3,89,5],[90,3,90,5],[91,3,91,5],[92,3,92,5],[94,1,95,1],[94,2,95,2],[94,3,95,3],[94,5,95,5],[100,1,100,3],[103,1,103,3],[105,3,105,5],[106,3,106,5],[107,3,107,5],[108,3,108,5],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,5,111,5],[116,1,116,3],[119,1,119,3],[121,3,121,5],[122,3,122,5],[123,3,123,5],[124,3,124,5],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,5,127,5],[132,1,132,3],[135,1,135,3],[148,1,148,3],[151,1,151,3],[137,3,137,5],[138,3,138,5],[139,3,139,5],[140,3,140,5],[142,1,143,1],[142,2,143,2],[142,3,143,3],[142,5,143,5]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"5.7.1 SD02 PRO FORMA WORKPAPER FOR ALLOCATION OF CONTRIBUTIONS"]
[]
[null,{"$f":"CONCATENATE(\"Workpaper for \",'Business Details'!$D$9)","v":"Workpaper for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,"Region:",null,"Gold Coast"]
[null,"Service:",null,"Drinking water"]
[null,"Type of Contribution:",null,null,null,null,null,"Asset & Cash contributions"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Total for Year Ending \n30 June \",AnalysisYear)","v":"Total for Year Ending \n30 June 2012"},null,"ALLOCATION TO ASSET CLASS"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Ledger Code"]
[]
[null,"Value of contribution",null,"($'000)",null,{"$f":"'5.7.1'!I20","v":15585},null,{"$f":"SUM('5.7.1 SD01'!H17:H18)","v":586.98864624327894},{"$f":"SUM('5.7.1 SD01'!I17:I18)","v":84.718128180454215},{"$f":"SUM('5.7.1 SD01'!J17:J18)","v":0},{"$f":"SUM('5.7.1 SD01'!K17:K18)","v":0.41964812585127131},{"$f":"SUM('5.7.1 SD01'!L17:L18)","v":0},{"$f":"SUM('5.7.1 SD01'!M17:M18)","v":0},{"$f":"SUM('5.7.1 SD01'!N17:N18)","v":0},{"$f":"SUM('5.7.1 SD01'!O17:O18)","v":0},{"$f":"SUM('5.7.1 SD01'!P17:P18)","v":0},{"$f":"SUM('5.7.1 SD01'!Q17:Q18)","v":0},{"$f":"SUM('5.7.1 SD01'!R17:R18)","v":0},{"$f":"SUM('5.7.1 SD01'!S17:S18)","v":0},{"$f":"SUM('5.7.1 SD01'!T17:T18)","v":14912.873577450415},{"$f":"SUM('5.7.1 SD01'!U17:U18)","v":0},{"$f":"SUM('5.7.1 SD01'!V17:V18)","v":0}]
[]
[null,"Basis of allocation:",null,null,null,{"$f":"F18-'5.7.1 SD01'!F20","v":0}]
[null,"Percentage  contribution allocated to each asset class",null,null,null,{"$f":"SUM(H21:V21)","v":1},null,{"$f":"H18/$F$18","v":3.7663692412144942E-2},{"$f":"I18/$F$18","v":5.4358760462274117E-3},0,2.6926411668352347E-5,0,0,0,0,0,0,0,0,0.95687350512995928,0,0]
[]
[null,"Reason for choosing this basis:"]
[null,"Based on historical split of contributions, with mains being the most significant source for asset/cash contributions"]
[]
[null,"Region:",null,"Gold Coast"]
[null,"Service:",null,"Waste-water via Sewer"]
[null,"Type of Contribution:",null,null,null,null,null,"Asset & Cash contributions"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Total for Year Ending \n30 June \",AnalysisYear)","v":"Total for Year Ending \n30 June 2012"},null,"ALLOCATION TO ASSET CLASS"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Ledger Code"]
[]
[null,"Value of contribution",null,"($'000)",null,{"$f":"'5.7.1 SD01'!F32","v":29219.029499999975},null,{"$f":"SUM('5.7.1 SD01'!H29:H30)","v":0},{"$f":"SUM('5.7.1 SD01'!I29:I30)","v":1771.8806964589603},{"$f":"SUM('5.7.1 SD01'!J29:J30)","v":3172.132012530546},{"$f":"SUM('5.7.1 SD01'!K29:K30)","v":8.4789593130215071},{"$f":"SUM('5.7.1 SD01'!L29:L30)","v":0},{"$f":"SUM('5.7.1 SD01'!M29:M30)","v":0},{"$f":"SUM('5.7.1 SD01'!N29:N30)","v":0},{"$f":"SUM('5.7.1 SD01'!O29:O30)","v":0},{"$f":"SUM('5.7.1 SD01'!P29:P30)","v":0},{"$f":"SUM('5.7.1 SD01'!Q29:Q30)","v":0},{"$f":"SUM('5.7.1 SD01'!R29:R30)","v":0},{"$f":"SUM('5.7.1 SD01'!S29:S30)","v":0},{"$f":"SUM('5.7.1 SD01'!T29:T30)","v":24266.537831697446},{"$f":"SUM('5.7.1 SD01'!U29:U30)","v":0},{"$f":"SUM('5.7.1 SD01'!V29:V30)","v":0}]
[]
[null,"Basis of allocation:",null,null,null,{"$f":"F34-'5.7.1 SD01'!F32","v":0}]
[null,"Percentage  contribution allocated to each asset class",null,null,null,{"$f":"SUM(H37:V37)","v":1},null,{"$f":"H34/$F$34","v":0},{"$f":"I34/$F$34","v":6.0641326107664248E-2},0.10856390738544375,2.9018620597995955E-4,0,0,0,0,0,0,0,0,0.83050458030091201,0,0]
[]
[null,"Reason for choosing this basis:"]
[null,"Based on historical split of contributions, with mains being the most significant source for asset/cash contributions"]
[]
[null,"Region:",null,"Gold Coast"]
[null,"Service:",null,"Trade Waste"]
[null,"Type of Contribution:",null,null,null,null,null,"Asset & Cash contributions"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Total for Year Ending \n30 June \",AnalysisYear)","v":"Total for Year Ending \n30 June 2012"},null,"ALLOCATION TO ASSET CLASS"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Ledger Code"]
[]
[null,"Value of contribution",null,"($'000)",null,{"$f":"'5.7.1 SD01'!F38","v":2495.9704999999981},null,{"$f":"SUM('5.7.1 SD01'!H35:H36)","v":0},{"$f":"SUM('5.7.1 SD01'!I35:I36)","v":151.35896104560968},{"$f":"SUM('5.7.1 SD01'!J35:J36)","v":270.97231019879951},{"$f":"SUM('5.7.1 SD01'!K35:K36)","v":0.72429620963290209},{"$f":"SUM('5.7.1 SD01'!L35:L36)","v":0},{"$f":"SUM('5.7.1 SD01'!M35:M36)","v":0},{"$f":"SUM('5.7.1 SD01'!N35:N36)","v":0},{"$f":"SUM('5.7.1 SD01'!O35:O36)","v":0},{"$f":"SUM('5.7.1 SD01'!P35:P36)","v":0},{"$f":"SUM('5.7.1 SD01'!Q35:Q36)","v":0},{"$f":"SUM('5.7.1 SD01'!R35:R36)","v":0},{"$f":"SUM('5.7.1 SD01'!S35:S36)","v":0},{"$f":"SUM('5.7.1 SD01'!T35:T36)","v":2072.9149325459562},{"$f":"SUM('5.7.1 SD01'!U35:U36)","v":0},{"$f":"SUM('5.7.1 SD01'!V35:V36)","v":0}]
[]
[null,"Basis of allocation:",null,null,null,{"$f":"F50-'5.7.1'!I53","v":0}]
[null,"Percentage  contribution allocated to each asset class",null,null,null,{"$f":"SUM(H53:V53)","v":1},null,{"$f":"H50/$F$50","v":0},{"$f":"I50/$F$50","v":6.0641326107664248E-2},0.10856390738544375,2.9018620597995955E-4,0,0,0,0,0,0,0,0,0.83050458030091212,0,0]
[]
[null,"Reason for choosing this basis:"]
[null,"Based on historical split of contributions, with mains being the most significant source for asset/cash contributions"]
[]
[null,"Region:",null,"Logan"]
[null,"Service:",null,"Drinking water"]
[null,"Type of Contribution:",null,null,null,null,null,"Asset & Cash contributions"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Total for Year Ending \n30 June \",AnalysisYear)","v":"Total for Year Ending \n30 June 2012"},null,"ALLOCATION TO ASSET CLASS"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Ledger Code"]
[]
[null,"Value of contribution",null,"($'000)",null,{"$f":"'5.7.1 SD01'!F61","v":7653.9999999999991},null,{"$f":"SUM('5.7.1 SD01'!H58:H59)","v":315.3320680551609},{"$f":"SUM('5.7.1 SD01'!I58:I59)","v":44.956597853711756},{"$f":"SUM('5.7.1 SD01'!J58:J59)","v":0},{"$f":"SUM('5.7.1 SD01'!K58:K59)","v":6.6035166343825065},{"$f":"SUM('5.7.1 SD01'!L58:L59)","v":0},{"$f":"SUM('5.7.1 SD01'!M58:M59)","v":0},{"$f":"SUM('5.7.1 SD01'!N58:N59)","v":0},{"$f":"SUM('5.7.1 SD01'!O58:O59)","v":0},{"$f":"SUM('5.7.1 SD01'!P58:P59)","v":0},{"$f":"SUM('5.7.1 SD01'!Q58:Q59)","v":0},{"$f":"SUM('5.7.1 SD01'!R58:R59)","v":0},{"$f":"SUM('5.7.1 SD01'!S58:S59)","v":3193.1078174567447},{"$f":"SUM('5.7.1 SD01'!T58:T59)","v":4093.9999999999991},{"$f":"SUM('5.7.1 SD01'!U58:U59)","v":0},{"$f":"SUM('5.7.1 SD01'!V58:V59)","v":0}]
[]
[null,"Basis of allocation:",null,null,null,{"$f":"F66-'5.7.1'!I78","v":0}]
[null,"Percentage  contribution allocated to each asset class",null,null,null,{"$f":"SUM(H69:V69)","v":1},null,{"$f":"H66/$F$66","v":4.1198336563255937E-2},{"$f":"I66/$F$66","v":5.8736082902680637E-3},0,8.6275367577508591E-4,0,0,0,0,0,0,0,0.41718158054046839,0.53488372093023251,0,0]
[]
[null,"Reason for choosing this basis:"]
[null,"Based on historical split of contributions, with mains being the most significant source for asset/cash contributions"]
[]
[null,"Region:",null,"Logan"]
[null,"Service:",null,"Waste-water via Sewer"]
[null,"Type of Contribution:",null,null,null,null,null,"Asset & Cash contributions"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Total for Year Ending \n30 June \",AnalysisYear)","v":"Total for Year Ending \n30 June 2012"},null,"ALLOCATION TO ASSET CLASS"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Ledger Code"]
[]
[null,"Value of contribution",null,"($'000)",null,{"$f":"'5.7.1 SD01'!F73","v":8794.7297999999992},null,{"$f":"SUM('5.7.1 SD01'!H70:H71)","v":0},{"$f":"SUM('5.7.1 SD01'!I70:I71)","v":241.68536831040683},{"$f":"SUM('5.7.1 SD01'!J70:J71)","v":527.4526852215497},{"$f":"SUM('5.7.1 SD01'!K70:K71)","v":5.9440587023120504},{"$f":"SUM('5.7.1 SD01'!L70:L71)","v":0},{"$f":"SUM('5.7.1 SD01'!M70:M71)","v":0},{"$f":"SUM('5.7.1 SD01'!N70:N71)","v":0},{"$f":"SUM('5.7.1 SD01'!O70:O71)","v":0},{"$f":"SUM('5.7.1 SD01'!P70:P71)","v":0},{"$f":"SUM('5.7.1 SD01'!Q70:Q71)","v":0},{"$f":"SUM('5.7.1 SD01'!R70:R71)","v":0},{"$f":"SUM('5.7.1 SD01'!S70:S71)","v":0},{"$f":"SUM('5.7.1 SD01'!T70:T71)","v":8019.6476877657296},{"$f":"SUM('5.7.1 SD01'!U70:U71)","v":0},{"$f":"SUM('5.7.1 SD01'!V70:V71)","v":0}]
[]
[null,"Basis of allocation:",null,null,null,{"$f":"F82-'5.7.1'!I105","v":0}]
[null,"Percentage  contribution allocated to each asset class",null,null,null,{"$f":"SUM(H85:V85)","v":0.99999999999999989},null,{"$f":"H82/$F$82","v":0},{"$f":"I82/$F$82","v":2.748070421792911E-2},5.997372258344421E-2,6.7586598309274392E-4,0,0,0,0,0,0,0,0,0.91186970721553384,0,0]
[]
[null,"Reason for choosing this basis:"]
[null,"Based on historical split of contributions, with mains being the most significant source for asset/cash contributions"]
[]
[null,"Region:",null,"Logan"]
[null,"Service:",null,"Trade Waste"]
[null,"Type of Contribution:",null,null,null,null,null,"Asset & Cash contributions"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Total for Year Ending \n30 June \",AnalysisYear)","v":"Total for Year Ending \n30 June 2012"},null,"ALLOCATION TO ASSET CLASS"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Ledger Code"]
[]
[null,"Value of contribution",null,"($'000)",null,{"$f":"'5.7.1 SD01'!F79","v":751.27019999999993},null,{"$f":"SUM('5.7.1 SD01'!H76:H77)","v":0},{"$f":"SUM('5.7.1 SD01'!I76:I77)","v":20.645434153944446},{"$f":"SUM('5.7.1 SD01'!J76:J77)","v":45.056470560008641},{"$f":"SUM('5.7.1 SD01'!K76:K77)","v":0.50775797229128228},{"$f":"SUM('5.7.1 SD01'!L76:L77)","v":0},{"$f":"SUM('5.7.1 SD01'!M76:M77)","v":0},{"$f":"SUM('5.7.1 SD01'!N76:N77)","v":0},{"$f":"SUM('5.7.1 SD01'!O76:O77)","v":0},{"$f":"SUM('5.7.1 SD01'!P76:P77)","v":0},{"$f":"SUM('5.7.1 SD01'!Q76:Q77)","v":0},{"$f":"SUM('5.7.1 SD01'!R76:R77)","v":0},{"$f":"SUM('5.7.1 SD01'!S76:S77)","v":0},{"$f":"SUM('5.7.1 SD01'!T76:T77)","v":685.0605373137555},{"$f":"SUM('5.7.1 SD01'!U76:U77)","v":0},{"$f":"SUM('5.7.1 SD01'!V76:V77)","v":0}]
[]
[null,"Basis of allocation:",null,null,null,{"$f":"F98-'5.7.1'!I111","v":0}]
[null,"Percentage  contribution allocated to each asset class",null,null,null,{"$f":"SUM(H101:V101)","v":0.99999999999999989},null,{"$f":"H98/$F$98","v":0},{"$f":"I98/$F$98","v":2.7480704217929114E-2},5.9973722583444203E-2,6.7586598309274392E-4,0,0,0,0,0,0,0,0,0.91186970721553384,0,0]
[]
[null,"Reason for choosing this basis:"]
[null,"Based on historical split of contributions, with mains being the most significant source for asset/cash contributions"]
[]
[null,"Region:",null,"Redland"]
[null,"Service:",null,"Drinking water"]
[null,"Type of Contribution:",null,null,null,null,null,"Asset & Cash contributions"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Total for Year Ending \n30 June \",AnalysisYear)","v":"Total for Year Ending \n30 June 2012"},null,"ALLOCATION TO ASSET CLASS"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Ledger Code"]
[]
[null,"Value of contribution",null,"($'000)",null,{"$f":"'5.7.1 SD01'!F102","v":2570.5267749999998},null,{"$f":"SUM('5.7.1 SD01'!H99:H100)","v":5.2709011902538743},{"$f":"SUM('5.7.1 SD01'!I99:I100)","v":1.8624726625022789},{"$f":"SUM('5.7.1 SD01'!J99:J100)","v":0},{"$f":"SUM('5.7.1 SD01'!K99:K100)","v":0.82935525798595056},{"$f":"SUM('5.7.1 SD01'!L99:L100)","v":0},{"$f":"SUM('5.7.1 SD01'!M99:M100)","v":0},{"$f":"SUM('5.7.1 SD01'!N99:N100)","v":0},{"$f":"SUM('5.7.1 SD01'!O99:O100)","v":0},{"$f":"SUM('5.7.1 SD01'!P99:P100)","v":0},{"$f":"SUM('5.7.1 SD01'!Q99:Q100)","v":0},{"$f":"SUM('5.7.1 SD01'!R99:R100)","v":0},{"$f":"SUM('5.7.1 SD01'!S99:S100)","v":0},{"$f":"SUM('5.7.1 SD01'!T99:T100)","v":2562.5640458892576},{"$f":"SUM('5.7.1 SD01'!U99:U100)","v":0},{"$f":"SUM('5.7.1 SD01'!V99:V100)","v":0}]
[]
[null,"Basis of allocation:",null,null,null,{"$f":"F114-'5.7.1'!I136","v":0}]
[null,"Percentage  contribution allocated to each asset class",null,null,null,{"$f":"SUM(H117:V117)","v":0.99999999999999989},null,{"$f":"H114/$F$114","v":2.0505140197397379E-3},{"$f":"I114/$F$114","v":7.2454902264236444E-4},0,3.2264019424032284E-4,0,0,0,0,0,0,0,0,0.99690229676337749,0,0]
[]
[null,"Reason for choosing this basis:"]
[null,"Based on historical split of contributions, with mains being the most significant source for asset/cash contributions"]
[]
[null,"Region:",null,"Redland"]
[null,"Service:",null,"Waste-water via Sewer"]
[null,"Type of Contribution:",null,null,null,null,null,"Asset & Cash contributions"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Total for Year Ending \n30 June \",AnalysisYear)","v":"Total for Year Ending \n30 June 2012"},null,"ALLOCATION TO ASSET CLASS"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Ledger Code"]
[]
[null,"Value of contribution",null,"($'000)",null,{"$f":"'5.7.1 SD01'!F114","v":3735.2985230250006},null,{"$f":"SUM('5.7.1 SD01'!H111:H112)","v":0},{"$f":"SUM('5.7.1 SD01'!I111:I112)","v":93.634806263354434},{"$f":"SUM('5.7.1 SD01'!J111:J112)","v":286.43407221388378},{"$f":"SUM('5.7.1 SD01'!K111:K112)","v":9.2697730757065084},{"$f":"SUM('5.7.1 SD01'!L111:L112)","v":0},{"$f":"SUM('5.7.1 SD01'!M111:M112)","v":0},{"$f":"SUM('5.7.1 SD01'!N111:N112)","v":0},{"$f":"SUM('5.7.1 SD01'!O111:O112)","v":0},{"$f":"SUM('5.7.1 SD01'!P111:P112)","v":0},{"$f":"SUM('5.7.1 SD01'!Q111:Q112)","v":0},{"$f":"SUM('5.7.1 SD01'!R111:R112)","v":0},{"$f":"SUM('5.7.1 SD01'!S111:S112)","v":0},{"$f":"SUM('5.7.1 SD01'!T111:T112)","v":3345.9598714720555},{"$f":"SUM('5.7.1 SD01'!U111:U112)","v":0},{"$f":"SUM('5.7.1 SD01'!V111:V112)","v":0}]
[]
[null,"Basis of allocation:",null,null,null,{"$f":"F130-'5.7.1'!I163","v":0}]
[null,"Percentage  contribution allocated to each asset class",null,null,null,{"$f":"SUM(H133:V133)","v":0.99999999999999989},null,{"$f":"H130/$F$130","v":0},{"$f":"I130/$F$130","v":2.5067556364283587E-2},7.6683047003674967E-2,2.4816686052175183E-3,0,0,0,0,0,0,0,0,0.89576772802682381,0,0]
[]
[null,"Reason for choosing this basis:"]
[null,"Based on historical split of contributions, with mains being the most significant source for asset/cash contributions"]
[]
[null,"Region:",null,"Redland"]
[null,"Service:",null,"Trade Waste"]
[null,"Type of Contribution:",null,null,null,null,null,"Asset & Cash contributions"]
[null,"Type of Allocation:",null,"Causal allocation"]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Total for Year Ending \n30 June \",AnalysisYear)","v":"Total for Year Ending \n30 June 2012"},null,"ALLOCATION TO ASSET CLASS"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Ledger Code"]
[]
[null,"Value of contribution",null,"($'000)",null,{"$f":"'5.7.1 SD01'!F120","v":415.03316922500005},null,{"$f":"SUM('5.7.1 SD01'!H117:H118)","v":0},{"$f":"SUM('5.7.1 SD01'!I117:I118)","v":10.403867362594937},{"$f":"SUM('5.7.1 SD01'!J117:J118)","v":31.826008023764867},{"$f":"SUM('5.7.1 SD01'!K117:K118)","v":1.029974786189612},{"$f":"SUM('5.7.1 SD01'!L117:L118)","v":0},{"$f":"SUM('5.7.1 SD01'!M117:M118)","v":0},{"$f":"SUM('5.7.1 SD01'!N117:N118)","v":0},{"$f":"SUM('5.7.1 SD01'!O117:O118)","v":0},{"$f":"SUM('5.7.1 SD01'!P117:P118)","v":0},{"$f":"SUM('5.7.1 SD01'!Q117:Q118)","v":0},{"$f":"SUM('5.7.1 SD01'!R117:R118)","v":0},{"$f":"SUM('5.7.1 SD01'!S117:S118)","v":0},{"$f":"SUM('5.7.1 SD01'!T117:T118)","v":371.77331905245057},{"$f":"SUM('5.7.1 SD01'!U117:U118)","v":0},{"$f":"SUM('5.7.1 SD01'!V117:V118)","v":0}]
[]
[null,"Basis of allocation:",null,null,null,{"$f":"F146-'5.7.1'!I169","v":0}]
[null,"Percentage  contribution allocated to each asset class",null,null,null,{"$f":"SUM(H149:V149)","v":0.99999999999999989},null,{"$f":"H146/$F$146","v":0},{"$f":"I146/$F$146","v":2.5067556364283587E-2},7.6683047003674967E-2,2.4816686052175183E-3,0,0,0,0,0,0,0,0,0.89576772802682381,0,0]
[]
[null,"Reason for choosing this basis:"]
[null,"Based on historical split of contributions, with mains being the most significant source for asset/cash contributions"]

{"sheet":"5.7.1 SD03","index":30,"n_rows":909,"n_cols":43,"rows_kept":909,"cut":false,"hidden":false,"merged":[[9,7,10,7]]}
[]
[]
[]
[null,"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"]
[null,"5.7.1 SD03 CASH CONTRIBUTIONS STRUCTURE"]
[]
[null,"Contributed, Donated and Gifted Assets Details for Allconnex Water"]
[null,"Reporting year = 2012"]
[]
[null,null,null,null,null,null,null,"Type of Contribution",null,"Description of ",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,"Supporting"]
[null,null,"Parameter","Geographic Area",null,"Service",null,null,null,"contribution",null,"Unit",null,2009,2010,2011,2012,2013,2014,null,"Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AP11","v":" "}]
[]
[null,1,"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Detached Dwelling",null,"$/dwelling unit",null,null,null,null,12015,null,null,null,"Future indexation of (Allconnex component of) infrastructure charges is unknown."]
[null,null,"Quantity",{"$f":"D13","v":"Gold Coast"},null,{"$f":"F13","v":0},null,{"$f":"H13","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]",null,null,null,null,null,null,null,null,"Forecast charges therefore cannot be provided at this time. "]
[null,null,"Revenue",{"$f":"D13","v":"Gold Coast"},null,{"$f":"F13","v":0},null,{"$f":"H13","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B13+1","v":2},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"1 Bed Apartment",null,"$/dwelling unit",null,null,null,null,6007.5]
[null,null,"Quantity",{"$f":"D16","v":"Gold Coast"},null,{"$f":"F16","v":0},null,{"$f":"H16","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D16","v":"Gold Coast"},null,{"$f":"F16","v":0},null,{"$f":"H16","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B16+1","v":3},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"2 Bed Apartment",null,"$/dwelling unit",null,null,null,null,7565]
[null,null,"Quantity",{"$f":"D19","v":"Gold Coast"},null,{"$f":"F19","v":0},null,{"$f":"H19","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D19","v":"Gold Coast"},null,{"$f":"F19","v":0},null,{"$f":"H19","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B19+1","v":4},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"3 Bed Apartment",null,"$/dwelling unit",null,null,null,null,8455]
[null,null,"Quantity",{"$f":"D22","v":"Gold Coast"},null,{"$f":"F22","v":0},null,{"$f":"H22","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D22","v":"Gold Coast"},null,{"$f":"F22","v":0},null,{"$f":"H22","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B22+1","v":5},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"4 Bed Apartment",null,"$/dwelling unit",null,null,null,null,9122.5]
[null,null,"Quantity",{"$f":"D25","v":"Gold Coast"},null,{"$f":"F25","v":0},null,{"$f":"H25","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D25","v":"Gold Coast"},null,{"$f":"F25","v":0},null,{"$f":"H25","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B25+1","v":6},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"1 Bed Attached",null,"$/dwelling unit",null,null,null,null,7342.5]
[null,null,"Quantity",{"$f":"D28","v":"Gold Coast"},null,{"$f":"F28","v":0},null,{"$f":"H28","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D28","v":"Gold Coast"},null,{"$f":"F28","v":0},null,{"$f":"H28","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B28+1","v":7},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"2 Bed Attached",null,"$/dwelling unit",null,null,null,null,8455]
[null,null,"Quantity",{"$f":"D31","v":"Gold Coast"},null,{"$f":"F31","v":0},null,{"$f":"H31","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D31","v":"Gold Coast"},null,{"$f":"F31","v":0},null,{"$f":"H31","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B31+1","v":8},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"3 Bed Attached",null,"$/dwelling unit",null,null,null,null,10215]
[null,null,"Quantity",{"$f":"D34","v":"Gold Coast"},null,{"$f":"F34","v":0},null,{"$f":"H34","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D34","v":"Gold Coast"},null,{"$f":"F34","v":0},null,{"$f":"H34","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B34+1","v":9},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"4 Bed Attached",null,"$/dwelling unit",null,null,null,null,10235]
[null,null,"Quantity",{"$f":"D37","v":"Gold Coast"},null,{"$f":"F37","v":0},null,{"$f":"H37","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D37","v":"Gold Coast"},null,{"$f":"F37","v":0},null,{"$f":"H37","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B37+1","v":10},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (short term) - 1-2 bed",null,"$/dwelling unit",null,null,null,null,4450]
[null,null,"Quantity",{"$f":"D40","v":"Gold Coast"},null,{"$f":"F40","v":0},null,{"$f":"H40","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D40","v":"Gold Coast"},null,{"$f":"F40","v":0},null,{"$f":"H40","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B40+1","v":11},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (short term) - 3+ bed",null,"$/dwelling unit",null,null,null,null,6230]
[null,null,"Quantity",{"$f":"D43","v":"Gold Coast"},null,{"$f":"F43","v":0},null,{"$f":"H43","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D43","v":"Gold Coast"},null,{"$f":"F43","v":0},null,{"$f":"H43","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B43+1","v":12},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (long term) - 1-2 bed",null,"$/dwelling unit",null,null,null,null,8900]
[null,null,"Quantity",{"$f":"D46","v":"Gold Coast"},null,{"$f":"F46","v":0},null,{"$f":"H46","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D46","v":"Gold Coast"},null,{"$f":"F46","v":0},null,{"$f":"H46","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B46+1","v":13},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (long term) - 3+ bed",null,"$/dwelling unit",null,null,null,null,12460]
[null,null,"Quantity",{"$f":"D49","v":"Gold Coast"},null,{"$f":"F49","v":0},null,{"$f":"H49","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D49","v":"Gold Coast"},null,{"$f":"F49","v":0},null,{"$f":"H49","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B49+1","v":14},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Places of assembly",null,"$/m2 GFA",null,null,null,null,31.15]
[null,null,"Quantity",{"$f":"D52","v":"Gold Coast"},null,{"$f":"F52","v":0},null,{"$f":"H52","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D52","v":"Gold Coast"},null,{"$f":"F52","v":0},null,{"$f":"H52","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B52+1","v":15},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercial (bulk goods)",null,"$/m2 GFA",null,null,null,null,62.3]
[null,null,"Quantity",{"$f":"D55","v":"Gold Coast"},null,{"$f":"F55","v":0},null,{"$f":"H55","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D55","v":"Gold Coast"},null,{"$f":"F55","v":0},null,{"$f":"H55","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B55+1","v":16},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercail (Retail)",null,"$/m2 GFA",null,null,null,null,80.099999999999994]
[null,null,"Quantity",{"$f":"D58","v":"Gold Coast"},null,{"$f":"F58","v":0},null,{"$f":"H58","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D58","v":"Gold Coast"},null,{"$f":"F58","v":0},null,{"$f":"H58","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B58+1","v":17},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercial (Office)",null,"$/m2 GFA",null,null,null,null,62.3]
[null,null,"Quantity",{"$f":"D61","v":"Gold Coast"},null,{"$f":"F61","v":0},null,{"$f":"H61","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D61","v":"Gold Coast"},null,{"$f":"F61","v":0},null,{"$f":"H61","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B61+1","v":18},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Education facility",null,"$/m2 GFA",null,null,null,null,62.3]
[null,null,"Quantity",{"$f":"D64","v":"Gold Coast"},null,{"$f":"F64","v":0},null,{"$f":"H64","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D64","v":"Gold Coast"},null,{"$f":"F64","v":0},null,{"$f":"H64","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B64+1","v":19},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Entertainment",null,"$/m2 GFA",null,null,null,null,89]
[null,null,"Quantity",{"$f":"D67","v":"Gold Coast"},null,{"$f":"F67","v":0},null,{"$f":"H67","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D67","v":"Gold Coast"},null,{"$f":"F67","v":0},null,{"$f":"H67","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B67+1","v":20},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Indoor sport & recreation facility",null,"$/m2 GFA",null,null,null,null,89]
[null,null,"Quantity",{"$f":"D70","v":"Gold Coast"},null,{"$f":"F70","v":0},null,{"$f":"H70","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D70","v":"Gold Coast"},null,{"$f":"F70","v":0},null,{"$f":"H70","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B67+1","v":20},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Indoor sport & recreation facility (court area)",null,"$/m2 GFA",null,null,null,null,8.9]
[null,null,"Quantity",{"$f":"D73","v":"Gold Coast"},null,{"$f":"F73","v":0},null,{"$f":"H73","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D73","v":"Gold Coast"},null,{"$f":"F73","v":0},null,{"$f":"H73","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B70+1","v":21},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Industry",null,"$/m2 GFA",null,null,null,null,22.25]
[null,null,"Quantity",{"$f":"D76","v":"Gold Coast"},null,{"$f":"F76","v":0},null,{"$f":"H76","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D76","v":"Gold Coast"},null,{"$f":"F76","v":0},null,{"$f":"H76","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B76+1","v":22},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"High Impact Industry",null,"$/m2 GFA",null,null,null,null,31.15]
[null,null,"Quantity",{"$f":"D79","v":"Gold Coast"},null,{"$f":"F79","v":0},null,{"$f":"H79","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D79","v":"Gold Coast"},null,{"$f":"F79","v":0},null,{"$f":"H79","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B79+1","v":23},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Low impact rural",null,"NIL",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D82","v":"Gold Coast"},null,{"$f":"F82","v":0},null,{"$f":"H82","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D82","v":"Gold Coast"},null,{"$f":"F82","v":0},null,{"$f":"H82","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B82+1","v":24},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"High impact rural",null,"$/m2 GFA",null,null,null,null,8.9]
[null,null,"Quantity",{"$f":"D85","v":"Gold Coast"},null,{"$f":"F85","v":0},null,{"$f":"H85","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D85","v":"Gold Coast"},null,{"$f":"F85","v":0},null,{"$f":"H85","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B82+1","v":24},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Essential services",null,"$/m2 GFA",null,null,null,null,62.3]
[null,null,"Quantity",{"$f":"D88","v":"Gold Coast"},null,{"$f":"F88","v":0},null,{"$f":"H88","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D88","v":"Gold Coast"},null,{"$f":"F88","v":0},null,{"$f":"H88","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B85+1","v":25},"Price","Gold Coast",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Minor uses",null,"NIL",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D91","v":"Gold Coast"},null,{"$f":"F91","v":0},null,{"$f":"H91","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D91","v":"Gold Coast"},null,{"$f":"F91","v":0},null,{"$f":"H91","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B91+1","v":26},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Detached Dwelling",null,"$/dwelling unit",null,null,null,null,8680]
[null,null,"Quantity",{"$f":"D94","v":"Redland"},null,{"$f":"F94","v":0},null,{"$f":"H94","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D94","v":"Redland"},null,{"$f":"F94","v":0},null,{"$f":"H94","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B94+1","v":27},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"1 Bed Apartment",null,"$/dwelling unit",null,null,null,null,6200]
[null,null,"Quantity",{"$f":"D97","v":"Redland"},null,{"$f":"F97","v":0},null,{"$f":"H97","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D97","v":"Redland"},null,{"$f":"F97","v":0},null,{"$f":"H97","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B97+1","v":28},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"2 Bed Apartment",null,"$/dwelling unit",null,null,null,null,6200]
[null,null,"Quantity",{"$f":"D100","v":"Redland"},null,{"$f":"F100","v":0},null,{"$f":"H100","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D100","v":"Redland"},null,{"$f":"F100","v":0},null,{"$f":"H100","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B100+1","v":29},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"3 Bed Apartment",null,"$/dwelling unit",null,null,null,null,8680]
[null,null,"Quantity",{"$f":"D103","v":"Redland"},null,{"$f":"F103","v":0},null,{"$f":"H103","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D103","v":"Redland"},null,{"$f":"F103","v":0},null,{"$f":"H103","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B103+1","v":30},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"4 Bed Apartment",null,"$/dwelling unit",null,null,null,null,8680]
[null,null,"Quantity",{"$f":"D106","v":"Redland"},null,{"$f":"F106","v":0},null,{"$f":"H106","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D106","v":"Redland"},null,{"$f":"F106","v":0},null,{"$f":"H106","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B106+1","v":31},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"1 Bed Attached",null,"$/dwelling unit"]
[null,null,"Quantity",{"$f":"D109","v":"Redland"},null,{"$f":"F109","v":0},null,{"$f":"H109","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D109","v":"Redland"},null,{"$f":"F109","v":0},null,{"$f":"H109","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B109+1","v":32},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"2 Bed Attached",null,"$/dwelling unit"]
[null,null,"Quantity",{"$f":"D112","v":"Redland"},null,{"$f":"F112","v":0},null,{"$f":"H112","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D112","v":"Redland"},null,{"$f":"F112","v":0},null,{"$f":"H112","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B112+1","v":33},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"3 Bed Attached",null,"$/dwelling unit"]
[null,null,"Quantity",{"$f":"D115","v":"Redland"},null,{"$f":"F115","v":0},null,{"$f":"H115","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D115","v":"Redland"},null,{"$f":"F115","v":0},null,{"$f":"H115","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B115+1","v":34},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"4 Bed Attached",null,"$/dwelling unit"]
[null,null,"Quantity",{"$f":"D118","v":"Redland"},null,{"$f":"F118","v":0},null,{"$f":"H118","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D118","v":"Redland"},null,{"$f":"F118","v":0},null,{"$f":"H118","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B118+1","v":35},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (short term) - 1-2 bed",null,"$/dwelling unit",null,null,null,null,3400]
[null,null,"Quantity",{"$f":"D121","v":"Redland"},null,{"$f":"F121","v":0},null,{"$f":"H121","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D121","v":"Redland"},null,{"$f":"F121","v":0},null,{"$f":"H121","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B121+1","v":36},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (short term) - 3+ bed",null,"$/dwelling unit",null,null,null,null,4340]
[null,null,"Quantity",{"$f":"D124","v":"Redland"},null,{"$f":"F124","v":0},null,{"$f":"H124","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D124","v":"Redland"},null,{"$f":"F124","v":0},null,{"$f":"H124","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B124+1","v":37},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (long term) - 1-2 bed",null,"$/dwelling unit",null,null,null,null,6200]
[null,null,"Quantity",{"$f":"D127","v":"Redland"},null,{"$f":"F127","v":0},null,{"$f":"H127","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D127","v":"Redland"},null,{"$f":"F127","v":0},null,{"$f":"H127","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B127+1","v":38},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (long term) - 3+ bed",null,"$/dwelling unit",null,null,null,null,8680]
[null,null,"Quantity",{"$f":"D130","v":"Redland"},null,{"$f":"F130","v":0},null,{"$f":"H130","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D130","v":"Redland"},null,{"$f":"F130","v":0},null,{"$f":"H130","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B130+1","v":39},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Places of assembly",null,"$/m2 GFA",null,null,null,null,21.7]
[null,null,"Quantity",{"$f":"D133","v":"Redland"},null,{"$f":"F133","v":0},null,{"$f":"H133","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D133","v":"Redland"},null,{"$f":"F133","v":0},null,{"$f":"H133","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B133+1","v":40},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercial (bulk goods)",null,"$/m2 GFA",null,null,null,null,43.4]
[null,null,"Quantity",{"$f":"D136","v":"Redland"},null,{"$f":"F136","v":0},null,{"$f":"H136","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D136","v":"Redland"},null,{"$f":"F136","v":0},null,{"$f":"H136","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B136+1","v":41},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercail (Retail)",null,"$/m2 GFA",null,null,null,null,55.8]
[null,null,"Quantity",{"$f":"D139","v":"Redland"},null,{"$f":"F139","v":0},null,{"$f":"H139","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D139","v":"Redland"},null,{"$f":"F139","v":0},null,{"$f":"H139","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B139+1","v":42},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercial (Office)",null,"$/m2 GFA",null,null,null,null,43.4]
[null,null,"Quantity",{"$f":"D142","v":"Redland"},null,{"$f":"F142","v":0},null,{"$f":"H142","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D142","v":"Redland"},null,{"$f":"F142","v":0},null,{"$f":"H142","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B142+1","v":43},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Education facility",null,"$/m2 GFA",null,null,null,null,43.3]
[null,null,"Quantity",{"$f":"D145","v":"Redland"},null,{"$f":"F145","v":0},null,{"$f":"H145","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D145","v":"Redland"},null,{"$f":"F145","v":0},null,{"$f":"H145","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B145+1","v":44},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Entertainment",null,"$/m2 GFA",null,null,null,null,62]
[null,null,"Quantity",{"$f":"D148","v":"Redland"},null,{"$f":"F148","v":0},null,{"$f":"H148","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D148","v":"Redland"},null,{"$f":"F148","v":0},null,{"$f":"H148","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B148+1","v":45},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Indoor sport & recreation facility",null,"$/m2 GFA",null,null,null,null,62]
[null,null,"Quantity",{"$f":"D151","v":"Redland"},null,{"$f":"F151","v":0},null,{"$f":"H151","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D151","v":"Redland"},null,{"$f":"F151","v":0},null,{"$f":"H151","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B148+1","v":45},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Indoor sport & recreation facility (court area)",null,"$/m2 GFA",null,null,null,null,6.2]
[null,null,"Quantity",{"$f":"D154","v":"Redland"},null,{"$f":"F154","v":0},null,{"$f":"H154","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D154","v":"Redland"},null,{"$f":"F154","v":0},null,{"$f":"H154","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B151+1","v":46},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Industry",null,"$/m2 GFA",null,null,null,null,15.5]
[null,null,"Quantity",{"$f":"D157","v":"Redland"},null,{"$f":"F157","v":0},null,{"$f":"H157","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D157","v":"Redland"},null,{"$f":"F157","v":0},null,{"$f":"H157","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B157+1","v":47},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"High Impact Industry",null,"$/m2 GFA",null,null,null,null,21.7]
[null,null,"Quantity",{"$f":"D160","v":"Redland"},null,{"$f":"F160","v":0},null,{"$f":"H160","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D160","v":"Redland"},null,{"$f":"F160","v":0},null,{"$f":"H160","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B160+1","v":48},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Low impact rural",null,"NIL",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D163","v":"Redland"},null,{"$f":"F163","v":0},null,{"$f":"H163","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D163","v":"Redland"},null,{"$f":"F163","v":0},null,{"$f":"H163","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B163+1","v":49},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"High impact rural",null,"$/m2 GFA",null,null,null,null,6.2]
[null,null,"Quantity",{"$f":"D166","v":"Redland"},null,{"$f":"F166","v":0},null,{"$f":"H166","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D166","v":"Redland"},null,{"$f":"F166","v":0},null,{"$f":"H166","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B163+1","v":49},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Essential services",null,"$/m2 GFA",null,null,null,null,43.4]
[null,null,"Quantity",{"$f":"D169","v":"Redland"},null,{"$f":"F169","v":0},null,{"$f":"H169","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D169","v":"Redland"},null,{"$f":"F169","v":0},null,{"$f":"H169","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B166+1","v":50},"Price","Redland",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Minor uses",null,"NIL",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D172","v":"Redland"},null,{"$f":"F172","v":0},null,{"$f":"H172","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D172","v":"Redland"},null,{"$f":"F172","v":0},null,{"$f":"H172","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B172+1","v":51},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Residential (1+ 2 bed) - charge area A",null,"$/dwelling unit",null,null,null,null,6800]
[null,null,"Quantity",{"$f":"D175","v":"Logan"},null,{"$f":"F175","v":0},null,{"$f":"H175","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D175","v":"Logan"},null,{"$f":"F175","v":0},null,{"$f":"H175","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B175+1","v":52},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Residential (1+ 2 bed) - charge area B",null,"$/dwelling unit",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D178","v":"Logan"},null,{"$f":"F178","v":0},null,{"$f":"H178","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D178","v":"Logan"},null,{"$f":"F178","v":0},null,{"$f":"H178","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B178+1","v":53},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Residential (1+ 2 bed) - charge area C",null,"$/dwelling unit",null,null,null,null,2156]
[null,null,"Quantity",{"$f":"D181","v":"Logan"},null,{"$f":"F181","v":0},null,{"$f":"H181","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D181","v":"Logan"},null,{"$f":"F181","v":0},null,{"$f":"H181","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B181+1","v":54},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Residential (3+ bed) - charge area A",null,"$/dwelling unit",null,null,null,null,9520]
[null,null,"Quantity",{"$f":"D184","v":"Logan"},null,{"$f":"F184","v":0},null,{"$f":"H184","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D184","v":"Logan"},null,{"$f":"F184","v":0},null,{"$f":"H184","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B184+1","v":55},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Residential (3+ bed) - charge area B",null,"$/dwelling unit",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D187","v":"Logan"},null,{"$f":"F187","v":0},null,{"$f":"H187","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D187","v":"Logan"},null,{"$f":"F187","v":0},null,{"$f":"H187","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B187+1","v":56},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Residential (3+ bed) - charge area C",null,"$/dwelling unit",null,null,null,null,3018.4]
[null,null,"Quantity",{"$f":"D190","v":"Logan"},null,{"$f":"F190","v":0},null,{"$f":"H190","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D190","v":"Logan"},null,{"$f":"F190","v":0},null,{"$f":"H190","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B181+1","v":54},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (Long term) (1+2 bed) - Charge area A",null,"$/dwelling unit",null,null,null,null,6800]
[null,null,"Quantity",{"$f":"D193","v":"Logan"},null,{"$f":"F193","v":0},null,{"$f":"H193","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D193","v":"Logan"},null,{"$f":"F193","v":0},null,{"$f":"H193","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B193+1","v":55},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (Long term) (1+2 bed)  - Charge area B",null,"$/dwelling unit",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D196","v":"Logan"},null,{"$f":"F196","v":0},null,{"$f":"H196","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D196","v":"Logan"},null,{"$f":"F196","v":0},null,{"$f":"H196","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B196+1","v":56},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (Long term) (1+2 bed)  - Charge area C",null,"$/dwelling unit",null,null,null,null,2156]
[null,null,"Quantity",{"$f":"D199","v":"Logan"},null,{"$f":"F199","v":0},null,{"$f":"H199","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D199","v":"Logan"},null,{"$f":"F199","v":0},null,{"$f":"H199","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B190+1","v":57},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (Long term) (3+ beds)  - Charge area A",null,"$/dwelling unit",null,null,null,null,9520]
[null,null,"Quantity",{"$f":"D202","v":"Logan"},null,{"$f":"F202","v":0},null,{"$f":"H202","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D202","v":"Logan"},null,{"$f":"F202","v":0},null,{"$f":"H202","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B202+1","v":58},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (Long term) (3+ beds)   - Charge area B",null,"$/dwelling unit",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D205","v":"Logan"},null,{"$f":"F205","v":0},null,{"$f":"H205","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D205","v":"Logan"},null,{"$f":"F205","v":0},null,{"$f":"H205","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B205+1","v":59},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (Long term) (3+ beds)  - Charge area C",null,"$/dwelling unit",null,null,null,null,3018.4]
[null,null,"Quantity",{"$f":"D208","v":"Logan"},null,{"$f":"F208","v":0},null,{"$f":"H208","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D208","v":"Logan"},null,{"$f":"F208","v":0},null,{"$f":"H208","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B199+1","v":57},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (short term) (1+2 bed)  - Charge area A",null,"$/dwelling unit",null,null,null,null,3400]
[null,null,"Quantity",{"$f":"D211","v":"Logan"},null,{"$f":"F211","v":0},null,{"$f":"H211","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D211","v":"Logan"},null,{"$f":"F211","v":0},null,{"$f":"H211","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B211+1","v":58},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (short term) (1+2 bed)   - Charge area B",null,"$/dwelling unit",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D214","v":"Logan"},null,{"$f":"F214","v":0},null,{"$f":"H214","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D214","v":"Logan"},null,{"$f":"F214","v":0},null,{"$f":"H214","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B214+1","v":59},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (short term) (1+2 bed)   - Charge area C",null,"$/dwelling unit",null,null,null,null,1078]
[null,null,"Quantity",{"$f":"D217","v":"Logan"},null,{"$f":"F217","v":0},null,{"$f":"H217","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D217","v":"Logan"},null,{"$f":"F217","v":0},null,{"$f":"H217","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B208+1","v":60},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (short term) (3+ beds)  - Charge area A",null,"$/dwelling unit",null,null,null,null,4760]
[null,null,"Quantity",{"$f":"D220","v":"Logan"},null,{"$f":"F220","v":0},null,{"$f":"H220","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D220","v":"Logan"},null,{"$f":"F220","v":0},null,{"$f":"H220","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B220+1","v":61},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (short term) (3+ beds)   - Charge area B",null,"$/dwelling unit",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D223","v":"Logan"},null,{"$f":"F223","v":0},null,{"$f":"H223","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D223","v":"Logan"},null,{"$f":"F223","v":0},null,{"$f":"H223","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B223+1","v":62},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Accomodation (short term) (3+ beds) - Charge area C",null,"$/dwelling unit",null,null,null,null,1509.2]
[null,null,"Quantity",{"$f":"D226","v":"Logan"},null,{"$f":"F226","v":0},null,{"$f":"H226","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D226","v":"Logan"},null,{"$f":"F226","v":0},null,{"$f":"H226","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B217+1","v":60},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Places of assembly - Charge area A",null,"$/m2 GFA",null,null,null,null,23.8]
[null,null,"Quantity",{"$f":"D229","v":"Logan"},null,{"$f":"F229","v":0},null,{"$f":"H229","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D229","v":"Logan"},null,{"$f":"F229","v":0},null,{"$f":"H229","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B229+1","v":61},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Places of assembly - Charge area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D232","v":"Logan"},null,{"$f":"F232","v":0},null,{"$f":"H232","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D232","v":"Logan"},null,{"$f":"F232","v":0},null,{"$f":"H232","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B232+1","v":62},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Places of assembly - Charge area C",null,"$/m2 GFA",null,null,null,null,7.56]
[null,null,"Quantity",{"$f":"D235","v":"Logan"},null,{"$f":"F235","v":0},null,{"$f":"H235","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D235","v":"Logan"},null,{"$f":"F235","v":0},null,{"$f":"H235","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B235+1","v":63},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercial (Bulk goods) - Charge area A",null,"$/m2 GFA",null,null,null,null,47.6]
[null,null,"Quantity",{"$f":"D238","v":"Logan"},null,{"$f":"F238","v":0},null,{"$f":"H238","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D238","v":"Logan"},null,{"$f":"F238","v":0},null,{"$f":"H238","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B238+1","v":64},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercial (Bulk goods) - Charge area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D241","v":"Logan"},null,{"$f":"F241","v":0},null,{"$f":"H241","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D241","v":"Logan"},null,{"$f":"F241","v":0},null,{"$f":"H241","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B241+1","v":65},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercial (Bulk goods) - Charge area C",null,"$/m2 GFA",null,null,null,null,15.12]
[null,null,"Quantity",{"$f":"D244","v":"Logan"},null,{"$f":"F244","v":0},null,{"$f":"H244","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D244","v":"Logan"},null,{"$f":"F244","v":0},null,{"$f":"H244","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B244+1","v":66},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercail (office) - Charge area A",null,"$/m2 GFA",null,null,null,null,47.6]
[null,null,"Quantity",{"$f":"D247","v":"Logan"},null,{"$f":"F247","v":0},null,{"$f":"H247","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D247","v":"Logan"},null,{"$f":"F247","v":0},null,{"$f":"H247","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B247+1","v":67},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercail (office) - Charge area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D250","v":"Logan"},null,{"$f":"F250","v":0},null,{"$f":"H250","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D250","v":"Logan"},null,{"$f":"F250","v":0},null,{"$f":"H250","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B250+1","v":68},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercail (office) - Charge area C",null,"$/m2 GFA",null,null,null,null,15.12]
[null,null,"Quantity",{"$f":"D253","v":"Logan"},null,{"$f":"F253","v":0},null,{"$f":"H253","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D253","v":"Logan"},null,{"$f":"F253","v":0},null,{"$f":"H253","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B253+1","v":69},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercail (Retail) - Charge area A",null,"$/m2 GFA",null,null,null,null,61.2]
[null,null,"Quantity",{"$f":"D256","v":"Logan"},null,{"$f":"F256","v":0},null,{"$f":"H256","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D256","v":"Logan"},null,{"$f":"F256","v":0},null,{"$f":"H256","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B256+1","v":70},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercail (Retail) - Charge area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D259","v":"Logan"},null,{"$f":"F259","v":0},null,{"$f":"H259","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D259","v":"Logan"},null,{"$f":"F259","v":0},null,{"$f":"H259","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B256+1","v":70},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Commercail (Retail) - Charge area C",null,"$/m2 GFA",null,null,null,null,19.46]
[null,null,"Quantity",{"$f":"D262","v":"Logan"},null,{"$f":"F262","v":0},null,{"$f":"H262","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D262","v":"Logan"},null,{"$f":"F262","v":0},null,{"$f":"H262","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B259+1","v":71},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Education facility - Charge Area A",null,"$/m2 GFA",null,null,null,null,47.6]
[null,null,"Quantity",{"$f":"D265","v":"Logan"},null,{"$f":"F265","v":0},null,{"$f":"H265","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D265","v":"Logan"},null,{"$f":"F265","v":0},null,{"$f":"H265","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B265+1","v":72},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Education facility - Charge Area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D268","v":"Logan"},null,{"$f":"F268","v":0},null,{"$f":"H268","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D268","v":"Logan"},null,{"$f":"F268","v":0},null,{"$f":"H268","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B268+1","v":73},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Education facility - Charge Area C",null,"$/m2 GFA",null,null,null,null,15.12]
[null,null,"Quantity",{"$f":"D271","v":"Logan"},null,{"$f":"F271","v":0},null,{"$f":"H271","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D271","v":"Logan"},null,{"$f":"F271","v":0},null,{"$f":"H271","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B271+1","v":74},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Entertainment - Charge Area A",null,"$/m2 GFA",null,null,null,null,68]
[null,null,"Quantity",{"$f":"D274","v":"Logan"},null,{"$f":"F274","v":0},null,{"$f":"H274","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D274","v":"Logan"},null,{"$f":"F274","v":0},null,{"$f":"H274","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B274+1","v":75},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Entertainment  - Charge Area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D277","v":"Logan"},null,{"$f":"F277","v":0},null,{"$f":"H277","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D277","v":"Logan"},null,{"$f":"F277","v":0},null,{"$f":"H277","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B268+1","v":73},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Entertainment  - Charge Area C",null,"NIL",null,null,null,null,21.56]
[null,null,"Quantity",{"$f":"D280","v":"Logan"},null,{"$f":"F280","v":0},null,{"$f":"H280","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D280","v":"Logan"},null,{"$f":"F280","v":0},null,{"$f":"H280","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B277+1","v":76},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Essential Services - Charge Area A",null,"$/m2 GFA",null,null,null,null,47]
[null,null,"Quantity",{"$f":"D283","v":"Logan"},null,{"$f":"F283","v":0},null,{"$f":"H283","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D283","v":"Logan"},null,{"$f":"F283","v":0},null,{"$f":"H283","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B283+1","v":77},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Essential Services - Charge Area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D286","v":"Logan"},null,{"$f":"F286","v":0},null,{"$f":"H286","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D286","v":"Logan"},null,{"$f":"F286","v":0},null,{"$f":"H286","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B283+1","v":77},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Essential Services - Charge Area C",null,"$/m2 GFA",null,null,null,null,15.12]
[null,null,"Quantity",{"$f":"D289","v":"Logan"},null,{"$f":"F289","v":0},null,{"$f":"H289","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D289","v":"Logan"},null,{"$f":"F289","v":0},null,{"$f":"H289","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B289+1","v":78},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"High impact industry - Charge Area A",null,"$/m2 GFA",null,null,null,null,23.8]
[null,null,"Quantity",{"$f":"D292","v":"Logan"},null,{"$f":"F292","v":0},null,{"$f":"H292","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D292","v":"Logan"},null,{"$f":"F292","v":0},null,{"$f":"H292","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B283+1","v":77},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"High impact industry - Charge Area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D295","v":"Logan"},null,{"$f":"F295","v":0},null,{"$f":"H295","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D295","v":"Logan"},null,{"$f":"F295","v":0},null,{"$f":"H295","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B295+1","v":78},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"High impact industry - Charge Area C",null,"$/m2 GFA",null,null,null,null,7.56]
[null,null,"Quantity",{"$f":"D298","v":"Logan"},null,{"$f":"F298","v":0},null,{"$f":"H298","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D298","v":"Logan"},null,{"$f":"F298","v":0},null,{"$f":"H298","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B295+1","v":78},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"High impact rural - Charge Area A",null,"$/m2 GFA",null,null,null,null,6.8]
[null,null,"Quantity",{"$f":"D301","v":"Logan"},null,{"$f":"F301","v":0},null,{"$f":"H301","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D301","v":"Logan"},null,{"$f":"F301","v":0},null,{"$f":"H301","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B301+1","v":79},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"High impact rural - Charge Area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D304","v":"Logan"},null,{"$f":"F304","v":0},null,{"$f":"H304","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D304","v":"Logan"},null,{"$f":"F304","v":0},null,{"$f":"H304","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B298+1","v":79},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"High impact rural - Charge Area C",null,"NIL",null,null,null,null,2.1]
[null,null,"Quantity",{"$f":"D307","v":"Logan"},null,{"$f":"F307","v":0},null,{"$f":"H307","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D307","v":"Logan"},null,{"$f":"F307","v":0},null,{"$f":"H307","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B304+1","v":80},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Indoor sport and recreational facility (court area) - Charge Area A",null,"$/m2 GFA",null,null,null,null,6.8]
[null,null,"Quantity",{"$f":"D310","v":"Logan"},null,{"$f":"F310","v":0},null,{"$f":"H310","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D310","v":"Logan"},null,{"$f":"F310","v":0},null,{"$f":"H310","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B307+1","v":80},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Indoor sport and recreational facility (court area) - Charge Area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D313","v":"Logan"},null,{"$f":"F313","v":0},null,{"$f":"H313","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D313","v":"Logan"},null,{"$f":"F313","v":0},null,{"$f":"H313","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B310+1","v":81},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Indoor sport and recreational facility (court area) - Charge Area C",null,"$/m2 GFA",null,null,null,null,2.1]
[null,null,"Quantity",{"$f":"D316","v":"Logan"},null,{"$f":"F316","v":0},null,{"$f":"H316","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D316","v":"Logan"},null,{"$f":"F316","v":0},null,{"$f":"H316","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B310+1","v":81},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Indoor sport and recreational facility (other than court area) - Charge Area A",null,"$/m2 GFA",null,null,null,null,68]
[null,null,"Quantity",{"$f":"D319","v":"Logan"},null,{"$f":"F319","v":0},null,{"$f":"H319","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D319","v":"Logan"},null,{"$f":"F319","v":0},null,{"$f":"H319","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B310+1","v":81},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Indoor sport and recreational facility (other than court area) - Charge Area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D322","v":"Logan"},null,{"$f":"F322","v":0},null,{"$f":"H322","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D322","v":"Logan"},null,{"$f":"F322","v":0},null,{"$f":"H322","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B322+1","v":82},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Indoor sport and recreational facility (other than court area) - Charge Area C",null,"$/m2 GFA",null,null,null,null,21.56]
[null,null,"Quantity",{"$f":"D325","v":"Logan"},null,{"$f":"F325","v":0},null,{"$f":"H325","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D325","v":"Logan"},null,{"$f":"F325","v":0},null,{"$f":"H325","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B304+1","v":80},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Industry - Charge area A",null,"$/m2 GFA",null,null,null,null,17]
[null,null,"Quantity",{"$f":"D328","v":"Logan"},null,{"$f":"F328","v":0},null,{"$f":"H328","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D328","v":"Logan"},null,{"$f":"F328","v":0},null,{"$f":"H328","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B328+1","v":81},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Industry - Charge area B",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D331","v":"Logan"},null,{"$f":"F331","v":0},null,{"$f":"H331","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D331","v":"Logan"},null,{"$f":"F331","v":0},null,{"$f":"H331","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B310+1","v":81},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Industry - Charge area C",null,"$/m2 GFA",null,null,null,null,5.46]
[null,null,"Quantity",{"$f":"D334","v":"Logan"},null,{"$f":"F334","v":0},null,{"$f":"H334","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D334","v":"Logan"},null,{"$f":"F334","v":0},null,{"$f":"H334","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B313+1","v":81},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Low impact rural",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D337","v":"Logan"},null,{"$f":"F337","v":0},null,{"$f":"H337","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D337","v":"Logan"},null,{"$f":"F337","v":0},null,{"$f":"H337","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,{"$f":"B337+1","v":82},"Price","Logan",null,null,null,"Capital contributions (cash and infrastructure charges)",null,"Minor uses",null,"$/m2 GFA",null,null,null,null,0]
[null,null,"Quantity",{"$f":"D340","v":"Logan"},null,{"$f":"F340","v":0},null,{"$f":"H340","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"[please specify]"]
[null,null,"Revenue",{"$f":"D340","v":"Logan"},null,{"$f":"F340","v":0},null,{"$f":"H340","v":"Capital contributions (cash and infrastructure charges)"},null,null,null,"$'000"]
[null,1,"Price","Logan",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Greenbank Zone",null,"$",null,2067.3588850174219,2096.7526132404182,2116.7566782810691]
[null,null,"Quantity",{"$f":"D343","v":"Logan"},null,{"$f":"F343","v":"Drinking water"},null,{"$f":"H343","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J343","v":"Greenbank Zone"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D343","v":"Logan"},null,{"$f":"F343","v":"Drinking water"},null,{"$f":"H343","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J343","v":"Greenbank Zone"},null,"$'000"]
[null,{"$f":"B13+1","v":2},"Price","Logan",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Marsden Zone",null,"$",null,1563.5075493612082,1585.7375145180024,1600.8662408052655]
[null,null,"Quantity",{"$f":"D346","v":"Logan"},null,{"$f":"F346","v":"Drinking water"},null,{"$f":"H346","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J346","v":"Marsden Zone"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D346","v":"Logan"},null,{"$f":"F346","v":"Drinking water"},null,{"$f":"H346","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J346","v":"Marsden Zone"},null,"$'000"]
[null,{"$f":"B346+1","v":3},"Price","Logan",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Kimberley Park Zone",null,"$",null,2085.0034843205576,2114.6480836236933,2134.8228803716611]
[null,null,"Quantity",{"$f":"D349","v":"Logan"},null,{"$f":"F349","v":"Drinking water"},null,{"$f":"H349","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J349","v":"Kimberley Park Zone"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D349","v":"Logan"},null,{"$f":"F349","v":"Drinking water"},null,{"$f":"H349","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J349","v":"Kimberley Park Zone"},null,"$'000"]
[null,{"$f":"B349+1","v":4},"Price","Logan",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Springwood Low Level Zone",null,"$",null,1742.8943089430898,1767.6747967479675,1784.5392953929543]
[null,null,"Quantity",{"$f":"D352","v":"Logan"},null,{"$f":"F352","v":"Drinking water"},null,{"$f":"H352","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J352","v":"Springwood Low Level Zone"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D352","v":"Logan"},null,{"$f":"F352","v":"Drinking water"},null,{"$f":"H352","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J352","v":"Springwood Low Level Zone"},null,"$'000"]
[null,{"$f":"B352+1","v":5},"Price","Logan",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Springwood High Level Zone",null,"$",null,1385.1010452961675,1404.794425087108,1418.1968641114984]
[null,null,"Quantity",{"$f":"D355","v":"Logan"},null,{"$f":"F355","v":"Drinking water"},null,{"$f":"H355","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J355","v":"Springwood High Level Zone"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D355","v":"Logan"},null,{"$f":"F355","v":"Drinking water"},null,{"$f":"H355","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J355","v":"Springwood High Level Zone"},null,"$'000"]
[null,{"$f":"B355+1","v":6},"Price","Logan",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Underwood Zone",null,"$",null,1285.1149825783975,1303.3867595818815,1315.8217189314753]
[null,null,"Quantity",{"$f":"D358","v":"Logan"},null,{"$f":"F358","v":"Drinking water"},null,{"$f":"H358","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J358","v":"Underwood Zone"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D358","v":"Logan"},null,{"$f":"F358","v":"Drinking water"},null,{"$f":"H358","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J358","v":"Underwood Zone"},null,"$'000"]
[null,{"$f":"B358+1","v":7},"Price","Logan",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Browns Plains",null,"$",null,1717.4076655052268,1741.8257839721255,1758.4436701509876]
[null,null,"Quantity",{"$f":"D361","v":"Logan"},null,{"$f":"F361","v":"Waste-water via Sewer"},null,{"$f":"H361","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J361","v":"Browns Plains"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D361","v":"Logan"},null,{"$f":"F361","v":"Waste-water via Sewer"},null,{"$f":"H361","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J361","v":"Browns Plains"},null,"$'000"]
[null,{"$f":"B361+1","v":8},"Price","Logan",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Marsden",null,"$",null,1466.4622531939608,1487.3124274099885,1501.5021293070076]
[null,null,"Quantity",{"$f":"D364","v":"Logan"},null,{"$f":"F364","v":"Waste-water via Sewer"},null,{"$f":"H364","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J364","v":"Marsden"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D364","v":"Logan"},null,{"$f":"F364","v":"Waste-water via Sewer"},null,{"$f":"H364","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J364","v":"Marsden"},null,"$'000"]
[null,{"$f":"B364+1","v":9},"Price","Logan",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Loganlea",null,"$",null,1489.008130081301,1510.178861788618,1524.5867208672089]
[null,null,"Quantity",{"$f":"D367","v":"Logan"},null,{"$f":"F367","v":"Waste-water via Sewer"},null,{"$f":"H367","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J367","v":"Loganlea"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D367","v":"Logan"},null,{"$f":"F367","v":"Waste-water via Sewer"},null,{"$f":"H367","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J367","v":"Loganlea"},null,"$'000"]
[null,{"$f":"B367+1","v":10},"Price","Logan",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Springwood",null,"$",null,1167.4843205574914,1184.0836236933799,1195.3803716608597]
[null,null,"Quantity",{"$f":"D370","v":"Logan"},null,{"$f":"F370","v":"Waste-water via Sewer"},null,{"$f":"H370","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J370","v":"Springwood"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D370","v":"Logan"},null,{"$f":"F370","v":"Waste-water via Sewer"},null,{"$f":"H370","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J370","v":"Springwood"},null,"$'000"]
[null,{"$f":"B370+1","v":11},"Price","Logan",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Slacks Creek",null,"$",null,1301.7793263646925,1320.288037166086,1332.8842431281457]
[null,null,"Quantity",{"$f":"D373","v":"Logan"},null,{"$f":"F373","v":"Waste-water via Sewer"},null,{"$f":"H373","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J373","v":"Slacks Creek"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D373","v":"Logan"},null,{"$f":"F373","v":"Waste-water via Sewer"},null,{"$f":"H373","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J373","v":"Slacks Creek"},null,"$'000"]
[null,{"$f":"B373+1","v":12},"Price","Logan",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Bluff Road",null,"$",null,5896,5979.8293838862546,6036.8799368088467]
[null,null,"Quantity",{"$f":"D376","v":"Logan"},null,{"$f":"F376","v":"Drinking water"},null,{"$f":"H376","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J376","v":"Bluff Road"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D376","v":"Logan"},null,{"$f":"F376","v":"Drinking water"},null,{"$f":"H376","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J376","v":"Bluff Road"},null,"$'000"]
[null,{"$f":"B376+1","v":13},"Price","Logan",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Razorback",null,"$",null,11075,11232.464454976302,11339.627764612953]
[null,null,"Quantity",{"$f":"D379","v":"Logan"},null,{"$f":"F379","v":"Drinking water"},null,{"$f":"H379","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J379","v":"Razorback"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D379","v":"Logan"},null,{"$f":"F379","v":"Drinking water"},null,{"$f":"H379","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J379","v":"Razorback"},null,"$'000"]
[null,{"$f":"B379+1","v":14},"Price","Logan",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Travis Road",null,"$",null,5591,5670.4928909952596,5724.5922195892572]
[null,null,"Quantity",{"$f":"D382","v":"Logan"},null,{"$f":"F382","v":"Drinking water"},null,{"$f":"H382","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J382","v":"Travis Road"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D382","v":"Logan"},null,{"$f":"F382","v":"Drinking water"},null,{"$f":"H382","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J382","v":"Travis Road"},null,"$'000"]
[null,{"$f":"B382+1","v":15},"Price","Logan",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Spring Mountain",null,"$",null,7283,7386.5497630331738,7457.021129541864]
[null,null,"Quantity",{"$f":"D385","v":"Logan"},null,{"$f":"F385","v":"Drinking water"},null,{"$f":"H385","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J385","v":"Spring Mountain"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D385","v":"Logan"},null,{"$f":"F385","v":"Drinking water"},null,{"$f":"H385","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J385","v":"Spring Mountain"},null,"$'000"]
[null,{"$f":"B385+1","v":16},"Price","Logan",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Round Mountain",null,"$",null,7598,7706.0284360189562,7779.5477883096364]
[null,null,"Quantity",{"$f":"D388","v":"Logan"},null,{"$f":"F388","v":"Drinking water"},null,{"$f":"H388","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J388","v":"Round Mountain"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D388","v":"Logan"},null,{"$f":"F388","v":"Drinking water"},null,{"$f":"H388","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J388","v":"Round Mountain"},null,"$'000"]
[null,{"$f":"B388+1","v":17},"Price","Logan",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Flagstone",null,"$",null,13793,13989.109004739334,14122.572077409162]
[null,null,"Quantity",{"$f":"D391","v":"Logan"},null,{"$f":"F391","v":"Waste-water via Sewer"},null,{"$f":"H391","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J391","v":"Flagstone"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D391","v":"Logan"},null,{"$f":"F391","v":"Waste-water via Sewer"},null,{"$f":"H391","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J391","v":"Flagstone"},null,"$'000"]
[null,{"$f":"B391+1","v":18},"Price","Logan",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Jimboomba",null,"$",null,8645,8767.9146919431259,8851.564968404422]
[null,null,"Quantity",{"$f":"D394","v":"Logan"},null,{"$f":"F394","v":"Waste-water via Sewer"},null,{"$f":"H394","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J394","v":"Jimboomba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D394","v":"Logan"},null,{"$f":"F394","v":"Waste-water via Sewer"},null,{"$f":"H394","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J394","v":"Jimboomba"},null,"$'000"]
[null,{"$f":"B394+1","v":19},"Price","Logan",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Logan Village",null,"$",null,13709,13903.914691943126,14036.564968404422]
[null,null,"Quantity",{"$f":"D397","v":"Logan"},null,{"$f":"F397","v":"Waste-water via Sewer"},null,{"$f":"H397","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J397","v":"Logan Village"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D397","v":"Logan"},null,{"$f":"F397","v":"Waste-water via Sewer"},null,{"$f":"H397","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J397","v":"Logan Village"},null,"$'000"]
[null,{"$f":"B397+1","v":20},"Price","Logan",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Water Category 2",null,"$",null,1713.4186666666667,1768.2720000000002,1799.854222222222]
[null,null,"Quantity",{"$f":"D400","v":"Logan"},null,{"$f":"F400","v":"Other Core Water Services"},null,{"$f":"H400","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J400","v":"Water Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D400","v":"Logan"},null,{"$f":"F400","v":"Other Core Water Services"},null,{"$f":"H400","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J400","v":"Water Category 2"},null,"$'000"]
[null,{"$f":"B400+1","v":21},"Price","Logan",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Wastewater Category 1",null,"$",null,1739.7613333333334,1795.4580000000003,1827.5257777777776]
[null,null,"Quantity",{"$f":"D403","v":"Logan"},null,{"$f":"F403","v":"Waste-water via Sewer"},null,{"$f":"H403","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J403","v":"Wastewater Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D403","v":"Logan"},null,{"$f":"F403","v":"Waste-water via Sewer"},null,{"$f":"H403","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J403","v":"Wastewater Category 1"},null,"$'000"]
[null,{"$f":"B403+1","v":22},"Price","Logan",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Wastewater Category 2",null,"$",null,1364.0919999999999,1407.7620000000002,1432.9053333333331]
[null,null,"Quantity",{"$f":"D406","v":"Logan"},null,{"$f":"F406","v":"Waste-water via Sewer"},null,{"$f":"H406","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J406","v":"Wastewater Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D406","v":"Logan"},null,{"$f":"F406","v":"Waste-water via Sewer"},null,{"$f":"H406","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J406","v":"Wastewater Category 2"},null,"$'000"]
[null,{"$f":"B406+1","v":23},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Cleveland",null,"$",null,3300,3346.9194312796203,3378.8507109004736]
[null,null,"Quantity",{"$f":"D409","v":"Redland"},null,{"$f":"F409","v":"Drinking water"},null,{"$f":"H409","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J409","v":"Cleveland"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D409","v":"Redland"},null,{"$f":"F409","v":"Drinking water"},null,{"$f":"H409","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J409","v":"Cleveland"},null,"$'000"]
[null,{"$f":"B409+1","v":24},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Ormiston",null,"$",null,3038,3081.1943127962081,3110.5904423380725]
[null,null,"Quantity",{"$f":"D412","v":"Redland"},null,{"$f":"F412","v":"Drinking water"},null,{"$f":"H412","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J412","v":"Ormiston"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D412","v":"Redland"},null,{"$f":"F412","v":"Drinking water"},null,{"$f":"H412","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J412","v":"Ormiston"},null,"$'000"]
[null,{"$f":"B412+1","v":25},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Wellington Point",null,"$",null,4859,4928.0853080568713,4975.1016982622432]
[null,null,"Quantity",{"$f":"D415","v":"Redland"},null,{"$f":"F415","v":"Drinking water"},null,{"$f":"H415","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J415","v":"Wellington Point"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D415","v":"Redland"},null,{"$f":"F415","v":"Drinking water"},null,{"$f":"H415","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J415","v":"Wellington Point"},null,"$'000"]
[null,{"$f":"B415+1","v":26},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Thorneside/Birkdale",null,"$",null,3211,3256.6540284360185,3287.7241311216426]
[null,null,"Quantity",{"$f":"D418","v":"Redland"},null,{"$f":"F418","v":"Drinking water"},null,{"$f":"H418","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J418","v":"Thorneside/Birkdale"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D418","v":"Redland"},null,{"$f":"F418","v":"Drinking water"},null,{"$f":"H418","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J418","v":"Thorneside/Birkdale"},null,"$'000"]
[null,{"$f":"B418+1","v":27},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Capalaba",null,"$",null,2583,2619.7251184834117,2644.7186018957345]
[null,null,"Quantity",{"$f":"D421","v":"Redland"},null,{"$f":"F421","v":"Drinking water"},null,{"$f":"H421","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J421","v":"Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D421","v":"Redland"},null,{"$f":"F421","v":"Drinking water"},null,{"$f":"H421","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J421","v":"Capalaba"},null,"$'000"]
[null,{"$f":"B421+1","v":28},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"East Capalaba",null,"$",null,2521,2556.8436018957341,2581.2371642969983]
[null,null,"Quantity",{"$f":"D424","v":"Redland"},null,{"$f":"F424","v":"Drinking water"},null,{"$f":"H424","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J424","v":"East Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D424","v":"Redland"},null,{"$f":"F424","v":"Drinking water"},null,{"$f":"H424","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J424","v":"East Capalaba"},null,"$'000"]
[null,{"$f":"B424+1","v":29},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"North Capalaba",null,"$",null,2603,2640.0094786729851,2665.196484992101]
[null,null,"Quantity",{"$f":"D427","v":"Redland"},null,{"$f":"F427","v":"Drinking water"},null,{"$f":"H427","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J427","v":"North Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D427","v":"Redland"},null,{"$f":"F427","v":"Drinking water"},null,{"$f":"H427","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J427","v":"North Capalaba"},null,"$'000"]
[null,{"$f":"B427+1","v":30},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Alexandra Hills LLZ",null,"$",null,4648,4714.0853080568713,4759.0600315955762]
[null,null,"Quantity",{"$f":"D430","v":"Redland"},null,{"$f":"F430","v":"Drinking water"},null,{"$f":"H430","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J430","v":"Alexandra Hills LLZ"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D430","v":"Redland"},null,{"$f":"F430","v":"Drinking water"},null,{"$f":"H430","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J430","v":"Alexandra Hills LLZ"},null,"$'000"]
[null,{"$f":"B430+1","v":31},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Alexandra Hills HLZ",null,"$",null,5143,5216.1232227488144,5265.8876382306471]
[null,null,"Quantity",{"$f":"D433","v":"Redland"},null,{"$f":"F433","v":"Drinking water"},null,{"$f":"H433","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J433","v":"Alexandra Hills HLZ"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D433","v":"Redland"},null,{"$f":"F433","v":"Drinking water"},null,{"$f":"H433","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J433","v":"Alexandra Hills HLZ"},null,"$'000"]
[null,{"$f":"B433+1","v":32},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Thornlands LLZ",null,"$",null,2431,2465.5639810426537,2489.0866903633491]
[null,null,"Quantity",{"$f":"D436","v":"Redland"},null,{"$f":"F436","v":"Drinking water"},null,{"$f":"H436","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J436","v":"Thornlands LLZ"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D436","v":"Redland"},null,{"$f":"F436","v":"Drinking water"},null,{"$f":"H436","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J436","v":"Thornlands LLZ"},null,"$'000"]
[null,{"$f":"B436+1","v":33},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Thornlands HLZ",null,"$",null,5488,5566.0284360189562,5619.1311216429694]
[null,null,"Quantity",{"$f":"D439","v":"Redland"},null,{"$f":"F439","v":"Drinking water"},null,{"$f":"H439","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J439","v":"Thornlands HLZ"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D439","v":"Redland"},null,{"$f":"F439","v":"Drinking water"},null,{"$f":"H439","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J439","v":"Thornlands HLZ"},null,"$'000"]
[null,{"$f":"B439+1","v":34},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Mount Cotton HLZ",null,"$",null,2926,2967.6018957345968,2995.91429699842]
[null,null,"Quantity",{"$f":"D442","v":"Redland"},null,{"$f":"F442","v":"Drinking water"},null,{"$f":"H442","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J442","v":"Mount Cotton HLZ"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D442","v":"Redland"},null,{"$f":"F442","v":"Drinking water"},null,{"$f":"H442","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J442","v":"Mount Cotton HLZ"},null,"$'000"]
[null,{"$f":"B442+1","v":35},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Sheldon",null,"$",null,3968,4024.4170616113738,4062.812006319115]
[null,null,"Quantity",{"$f":"D445","v":"Redland"},null,{"$f":"F445","v":"Drinking water"},null,{"$f":"H445","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J445","v":"Sheldon"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D445","v":"Redland"},null,{"$f":"F445","v":"Drinking water"},null,{"$f":"H445","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J445","v":"Sheldon"},null,"$'000"]
[null,{"$f":"B445+1","v":36},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Victoria Point / Coochie Island",null,"$",null,3968,4024.4170616113738,4062.812006319115]
[null,null,"Quantity",{"$f":"D448","v":"Redland"},null,{"$f":"F448","v":"Drinking water"},null,{"$f":"H448","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J448","v":"Victoria Point / Coochie Island"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D448","v":"Redland"},null,{"$f":"F448","v":"Drinking water"},null,{"$f":"H448","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J448","v":"Victoria Point / Coochie Island"},null,"$'000"]
[null,{"$f":"B448+1","v":37},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Redland Bay",null,"$",null,2673,2711.0047393364925,2736.8690758293837]
[null,null,"Quantity",{"$f":"D451","v":"Redland"},null,{"$f":"F451","v":"Drinking water"},null,{"$f":"H451","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J451","v":"Redland Bay"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D451","v":"Redland"},null,{"$f":"F451","v":"Drinking water"},null,{"$f":"H451","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J451","v":"Redland Bay"},null,"$'000"]
[null,{"$f":"B451+1","v":38},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Bay Islands",null,"$",null,3320,3367.2037914691937,3399.32859399684]
[null,null,"Quantity",{"$f":"D454","v":"Redland"},null,{"$f":"F454","v":"Drinking water"},null,{"$f":"H454","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J454","v":"Bay Islands"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D454","v":"Redland"},null,{"$f":"F454","v":"Drinking water"},null,{"$f":"H454","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J454","v":"Bay Islands"},null,"$'000"]
[null,{"$f":"B454+1","v":39},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Dunwich",null,"$",null,"n/a","n/a","n/a"]
[null,null,"Quantity",{"$f":"D457","v":"Redland"},null,{"$f":"F457","v":"Drinking water"},null,{"$f":"H457","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J457","v":"Dunwich"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D457","v":"Redland"},null,{"$f":"F457","v":"Drinking water"},null,{"$f":"H457","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J457","v":"Dunwich"},null,"$'000"]
[null,{"$f":"B457+1","v":40},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Amity Point",null,"$",null,1305,1323.5545023696679,1336.1818720379147]
[null,null,"Quantity",{"$f":"D460","v":"Redland"},null,{"$f":"F460","v":"Drinking water"},null,{"$f":"H460","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J460","v":"Amity Point"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D460","v":"Redland"},null,{"$f":"F460","v":"Drinking water"},null,{"$f":"H460","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J460","v":"Amity Point"},null,"$'000"]
[null,{"$f":"B460+1","v":41},"Price","Redland",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Point Lookout",null,"$",null,"n/a","n/a","n/a"]
[null,null,"Quantity",{"$f":"D463","v":"Redland"},null,{"$f":"F463","v":"Drinking water"},null,{"$f":"H463","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J463","v":"Point Lookout"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D463","v":"Redland"},null,{"$f":"F463","v":"Drinking water"},null,{"$f":"H463","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J463","v":"Point Lookout"},null,"$'000"]
[null,{"$f":"B463+1","v":42},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Cleveland",null,"$",null,3644,3695.8104265402835,3731.0703001579777]
[null,null,"Quantity",{"$f":"D466","v":"Redland"},null,{"$f":"F466","v":"Other Core Water Services"},null,{"$f":"H466","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J466","v":"Cleveland"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D466","v":"Redland"},null,{"$f":"F466","v":"Other Core Water Services"},null,{"$f":"H466","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J466","v":"Cleveland"},null,"$'000"]
[null,{"$f":"B466+1","v":43},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Ormiston",null,"$",null,3644,3695.8104265402835,3731.0703001579777]
[null,null,"Quantity",{"$f":"D469","v":"Redland"},null,{"$f":"F469","v":"Other Core Water Services"},null,{"$f":"H469","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J469","v":"Ormiston"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D469","v":"Redland"},null,{"$f":"F469","v":"Other Core Water Services"},null,{"$f":"H469","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J469","v":"Ormiston"},null,"$'000"]
[null,{"$f":"B469+1","v":44},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Wellington Point",null,"$",null,3644,3695.8104265402835,3731.0703001579777]
[null,null,"Quantity",{"$f":"D472","v":"Redland"},null,{"$f":"F472","v":"Other Core Water Services"},null,{"$f":"H472","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J472","v":"Wellington Point"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D472","v":"Redland"},null,{"$f":"F472","v":"Other Core Water Services"},null,{"$f":"H472","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J472","v":"Wellington Point"},null,"$'000"]
[null,{"$f":"B472+1","v":45},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Thorneside/Birkdale",null,"$",null,3644,3695.8104265402835,3731.0703001579777]
[null,null,"Quantity",{"$f":"D475","v":"Redland"},null,{"$f":"F475","v":"Other Core Water Services"},null,{"$f":"H475","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J475","v":"Thorneside/Birkdale"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D475","v":"Redland"},null,{"$f":"F475","v":"Other Core Water Services"},null,{"$f":"H475","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J475","v":"Thorneside/Birkdale"},null,"$'000"]
[null,{"$f":"B475+1","v":46},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Capalaba",null,"$",null,3644,3695.8104265402835,3731.0703001579777]
[null,null,"Quantity",{"$f":"D478","v":"Redland"},null,{"$f":"F478","v":"Other Core Water Services"},null,{"$f":"H478","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J478","v":"Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D478","v":"Redland"},null,{"$f":"F478","v":"Other Core Water Services"},null,{"$f":"H478","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J478","v":"Capalaba"},null,"$'000"]
[null,{"$f":"B478+1","v":47},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"East Capalaba",null,"$",null,3644,3695.8104265402835,3731.0703001579777]
[null,null,"Quantity",{"$f":"D481","v":"Redland"},null,{"$f":"F481","v":"Other Core Water Services"},null,{"$f":"H481","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J481","v":"East Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D481","v":"Redland"},null,{"$f":"F481","v":"Other Core Water Services"},null,{"$f":"H481","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J481","v":"East Capalaba"},null,"$'000"]
[null,{"$f":"B481+1","v":48},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"North Capalaba",null,"$",null,3644,3695.8104265402835,3731.0703001579777]
[null,null,"Quantity",{"$f":"D484","v":"Redland"},null,{"$f":"F484","v":"Other Core Water Services"},null,{"$f":"H484","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J484","v":"North Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D484","v":"Redland"},null,{"$f":"F484","v":"Other Core Water Services"},null,{"$f":"H484","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J484","v":"North Capalaba"},null,"$'000"]
[null,{"$f":"B484+1","v":49},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Alexandra Hills LLZ",null,"$",null,3644,3695.8104265402835,3731.0703001579777]
[null,null,"Quantity",{"$f":"D487","v":"Redland"},null,{"$f":"F487","v":"Other Core Water Services"},null,{"$f":"H487","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J487","v":"Alexandra Hills LLZ"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D487","v":"Redland"},null,{"$f":"F487","v":"Other Core Water Services"},null,{"$f":"H487","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J487","v":"Alexandra Hills LLZ"},null,"$'000"]
[null,{"$f":"B487+1","v":50},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Alexandra Hills HLZ",null,"$",null,4446,4509.2132701421797,4552.2334123222745]
[null,null,"Quantity",{"$f":"D490","v":"Redland"},null,{"$f":"F490","v":"Other Core Water Services"},null,{"$f":"H490","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J490","v":"Alexandra Hills HLZ"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D490","v":"Redland"},null,{"$f":"F490","v":"Other Core Water Services"},null,{"$f":"H490","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J490","v":"Alexandra Hills HLZ"},null,"$'000"]
[null,{"$f":"B490+1","v":51},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Thornlands LLZ",null,"$",null,3644,3695.8104265402835,3731.0703001579777]
[null,null,"Quantity",{"$f":"D493","v":"Redland"},null,{"$f":"F493","v":"Other Core Water Services"},null,{"$f":"H493","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J493","v":"Thornlands LLZ"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D493","v":"Redland"},null,{"$f":"F493","v":"Other Core Water Services"},null,{"$f":"H493","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J493","v":"Thornlands LLZ"},null,"$'000"]
[null,{"$f":"B493+1","v":52},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Thornlands HLZ",null,"$",null,4446,4509.2132701421797,4552.2334123222745]
[null,null,"Quantity",{"$f":"D496","v":"Redland"},null,{"$f":"F496","v":"Other Core Water Services"},null,{"$f":"H496","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J496","v":"Thornlands HLZ"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D496","v":"Redland"},null,{"$f":"F496","v":"Other Core Water Services"},null,{"$f":"H496","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J496","v":"Thornlands HLZ"},null,"$'000"]
[null,{"$f":"B496+1","v":53},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Mount Cotton HLZ",null,"$",null,4446,4509.2132701421797,4552.2334123222745]
[null,null,"Quantity",{"$f":"D499","v":"Redland"},null,{"$f":"F499","v":"Other Core Water Services"},null,{"$f":"H499","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J499","v":"Mount Cotton HLZ"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D499","v":"Redland"},null,{"$f":"F499","v":"Other Core Water Services"},null,{"$f":"H499","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J499","v":"Mount Cotton HLZ"},null,"$'000"]
[null,{"$f":"B499+1","v":54},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Sheldon",null,"$",null,4446,4509.2132701421797,4552.2334123222745]
[null,null,"Quantity",{"$f":"D502","v":"Redland"},null,{"$f":"F502","v":"Other Core Water Services"},null,{"$f":"H502","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J502","v":"Sheldon"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D502","v":"Redland"},null,{"$f":"F502","v":"Other Core Water Services"},null,{"$f":"H502","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J502","v":"Sheldon"},null,"$'000"]
[null,{"$f":"B502+1","v":55},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Victoria Point / Coochie Island",null,"$",null,3727,3779.9905213270135,3816.0535150078986]
[null,null,"Quantity",{"$f":"D505","v":"Redland"},null,{"$f":"F505","v":"Other Core Water Services"},null,{"$f":"H505","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J505","v":"Victoria Point / Coochie Island"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D505","v":"Redland"},null,{"$f":"F505","v":"Other Core Water Services"},null,{"$f":"H505","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J505","v":"Victoria Point / Coochie Island"},null,"$'000"]
[null,{"$f":"B505+1","v":56},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Redland Bay",null,"$",null,3766,3819.5450236966817,3855.9853870458132]
[null,null,"Quantity",{"$f":"D508","v":"Redland"},null,{"$f":"F508","v":"Other Core Water Services"},null,{"$f":"H508","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J508","v":"Redland Bay"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D508","v":"Redland"},null,{"$f":"F508","v":"Other Core Water Services"},null,{"$f":"H508","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J508","v":"Redland Bay"},null,"$'000"]
[null,{"$f":"B508+1","v":57},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Bay Islands",null,"$",null,3705,3757.6777251184826,3793.5278436018953]
[null,null,"Quantity",{"$f":"D511","v":"Redland"},null,{"$f":"F511","v":"Other Core Water Services"},null,{"$f":"H511","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J511","v":"Bay Islands"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D511","v":"Redland"},null,{"$f":"F511","v":"Other Core Water Services"},null,{"$f":"H511","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J511","v":"Bay Islands"},null,"$'000"]
[null,{"$f":"B511+1","v":58},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Dunwich",null,"$",null,7138,7239.4881516587666,7308.556477093206]
[null,null,"Quantity",{"$f":"D514","v":"Redland"},null,{"$f":"F514","v":"Other Core Water Services"},null,{"$f":"H514","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J514","v":"Dunwich"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D514","v":"Redland"},null,{"$f":"F514","v":"Other Core Water Services"},null,{"$f":"H514","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J514","v":"Dunwich"},null,"$'000"]
[null,{"$f":"B514+1","v":59},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Amity Point",null,"$",null,8737,8861.2227488151639,8945.763230647708]
[null,null,"Quantity",{"$f":"D517","v":"Redland"},null,{"$f":"F517","v":"Other Core Water Services"},null,{"$f":"H517","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J517","v":"Amity Point"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D517","v":"Redland"},null,{"$f":"F517","v":"Other Core Water Services"},null,{"$f":"H517","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J517","v":"Amity Point"},null,"$'000"]
[null,{"$f":"B517+1","v":60},"Price","Redland",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Point Lookout",null,"$",null,6157,6244.5402843601887,6304.1163112164295]
[null,null,"Quantity",{"$f":"D520","v":"Redland"},null,{"$f":"F520","v":"Other Core Water Services"},null,{"$f":"H520","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J520","v":"Point Lookout"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D520","v":"Redland"},null,{"$f":"F520","v":"Other Core Water Services"},null,{"$f":"H520","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J520","v":"Point Lookout"},null,"$'000"]
[null,{"$f":"B520+1","v":61},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost A Cleveland",null,"$",null,799,810.36018957345959,818.09142969984191]
[null,null,"Quantity",{"$f":"D523","v":"Redland"},null,{"$f":"F523","v":"Waste-water via Sewer"},null,{"$f":"H523","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J523","v":"Area Cost A Cleveland"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D523","v":"Redland"},null,{"$f":"F523","v":"Waste-water via Sewer"},null,{"$f":"H523","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J523","v":"Area Cost A Cleveland"},null,"$'000"]
[null,{"$f":"B523+1","v":62},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost B Cleveland",null,"$",null,1599,1621.7345971563977,1637.2067535545023]
[null,null,"Quantity",{"$f":"D526","v":"Redland"},null,{"$f":"F526","v":"Waste-water via Sewer"},null,{"$f":"H526","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J526","v":"Area Cost B Cleveland"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D526","v":"Redland"},null,{"$f":"F526","v":"Waste-water via Sewer"},null,{"$f":"H526","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J526","v":"Area Cost B Cleveland"},null,"$'000"]
[null,{"$f":"B526+1","v":63},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost C Cleveland",null,"$",null,2398,2432.0947867298573,2455.2981832543442]
[null,null,"Quantity",{"$f":"D529","v":"Redland"},null,{"$f":"F529","v":"Waste-water via Sewer"},null,{"$f":"H529","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J529","v":"Area Cost C Cleveland"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D529","v":"Redland"},null,{"$f":"F529","v":"Waste-water via Sewer"},null,{"$f":"H529","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J529","v":"Area Cost C Cleveland"},null,"$'000"]
[null,{"$f":"B529+1","v":64},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost D Cleveland",null,"$",null,3197,3242.4549763033169,3273.3896129541863]
[null,null,"Quantity",{"$f":"D532","v":"Redland"},null,{"$f":"F532","v":"Waste-water via Sewer"},null,{"$f":"H532","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J532","v":"Area Cost D Cleveland"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D532","v":"Redland"},null,{"$f":"F532","v":"Waste-water via Sewer"},null,{"$f":"H532","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J532","v":"Area Cost D Cleveland"},null,"$'000"]
[null,{"$f":"B532+1","v":65},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost E Cleveland",null,"$",null,3999,4055.8578199052126,4094.5527251184831]
[null,null,"Quantity",{"$f":"D535","v":"Redland"},null,{"$f":"F535","v":"Waste-water via Sewer"},null,{"$f":"H535","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J535","v":"Area Cost E Cleveland"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D535","v":"Redland"},null,{"$f":"F535","v":"Waste-water via Sewer"},null,{"$f":"H535","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J535","v":"Area Cost E Cleveland"},null,"$'000"]
[null,{"$f":"B535+1","v":66},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost F Cleveland",null,"$",null,4798,4866.2180094786718,4912.6441548183248]
[null,null,"Quantity",{"$f":"D538","v":"Redland"},null,{"$f":"F538","v":"Waste-water via Sewer"},null,{"$f":"H538","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J538","v":"Area Cost F Cleveland"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D538","v":"Redland"},null,{"$f":"F538","v":"Waste-water via Sewer"},null,{"$f":"H538","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J538","v":"Area Cost F Cleveland"},null,"$'000"]
[null,{"$f":"B538+1","v":67},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost A Capalaba",null,"$",null,799,810.36018957345959,818.09142969984191]
[null,null,"Quantity",{"$f":"D541","v":"Redland"},null,{"$f":"F541","v":"Waste-water via Sewer"},null,{"$f":"H541","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J541","v":"Area Cost A Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D541","v":"Redland"},null,{"$f":"F541","v":"Waste-water via Sewer"},null,{"$f":"H541","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J541","v":"Area Cost A Capalaba"},null,"$'000"]
[null,{"$f":"B541+1","v":68},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost B Capalaba",null,"$",null,1599,1621.7345971563977,1637.2067535545023]
[null,null,"Quantity",{"$f":"D544","v":"Redland"},null,{"$f":"F544","v":"Waste-water via Sewer"},null,{"$f":"H544","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J544","v":"Area Cost B Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D544","v":"Redland"},null,{"$f":"F544","v":"Waste-water via Sewer"},null,{"$f":"H544","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J544","v":"Area Cost B Capalaba"},null,"$'000"]
[null,{"$f":"B544+1","v":69},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost C Capalaba",null,"$",null,2398,2432.0947867298573,2455.2981832543442]
[null,null,"Quantity",{"$f":"D547","v":"Redland"},null,{"$f":"F547","v":"Waste-water via Sewer"},null,{"$f":"H547","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J547","v":"Area Cost C Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D547","v":"Redland"},null,{"$f":"F547","v":"Waste-water via Sewer"},null,{"$f":"H547","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J547","v":"Area Cost C Capalaba"},null,"$'000"]
[null,{"$f":"B547+1","v":70},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost D Capalaba",null,"$",null,3197,3242.4549763033169,3273.3896129541863]
[null,null,"Quantity",{"$f":"D550","v":"Redland"},null,{"$f":"F550","v":"Waste-water via Sewer"},null,{"$f":"H550","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J550","v":"Area Cost D Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D550","v":"Redland"},null,{"$f":"F550","v":"Waste-water via Sewer"},null,{"$f":"H550","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J550","v":"Area Cost D Capalaba"},null,"$'000"]
[null,{"$f":"B550+1","v":71},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost E Capalaba",null,"$",null,3999,4055.8578199052126,4094.5527251184831]
[null,null,"Quantity",{"$f":"D553","v":"Redland"},null,{"$f":"F553","v":"Waste-water via Sewer"},null,{"$f":"H553","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J553","v":"Area Cost E Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D553","v":"Redland"},null,{"$f":"F553","v":"Waste-water via Sewer"},null,{"$f":"H553","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J553","v":"Area Cost E Capalaba"},null,"$'000"]
[null,{"$f":"B553+1","v":72},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost F Capalaba",null,"$",null,4798,4866.2180094786718,4912.6441548183248]
[null,null,"Quantity",{"$f":"D556","v":"Redland"},null,{"$f":"F556","v":"Waste-water via Sewer"},null,{"$f":"H556","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J556","v":"Area Cost F Capalaba"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D556","v":"Redland"},null,{"$f":"F556","v":"Waste-water via Sewer"},null,{"$f":"H556","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J556","v":"Area Cost F Capalaba"},null,"$'000"]
[null,{"$f":"B556+1","v":73},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost A Thorneside",null,"$",null,799,810.36018957345959,818.09142969984191]
[null,null,"Quantity",{"$f":"D559","v":"Redland"},null,{"$f":"F559","v":"Waste-water via Sewer"},null,{"$f":"H559","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J559","v":"Area Cost A Thorneside"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D559","v":"Redland"},null,{"$f":"F559","v":"Waste-water via Sewer"},null,{"$f":"H559","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J559","v":"Area Cost A Thorneside"},null,"$'000"]
[null,{"$f":"B559+1","v":74},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost B Thorneside",null,"$",null,1599,1621.7345971563977,1637.2067535545023]
[null,null,"Quantity",{"$f":"D562","v":"Redland"},null,{"$f":"F562","v":"Waste-water via Sewer"},null,{"$f":"H562","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J562","v":"Area Cost B Thorneside"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D562","v":"Redland"},null,{"$f":"F562","v":"Waste-water via Sewer"},null,{"$f":"H562","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J562","v":"Area Cost B Thorneside"},null,"$'000"]
[null,{"$f":"B562+1","v":75},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost C Thorneside",null,"$",null,2398,2432.0947867298573,2455.2981832543442]
[null,null,"Quantity",{"$f":"D565","v":"Redland"},null,{"$f":"F565","v":"Waste-water via Sewer"},null,{"$f":"H565","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J565","v":"Area Cost C Thorneside"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D565","v":"Redland"},null,{"$f":"F565","v":"Waste-water via Sewer"},null,{"$f":"H565","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J565","v":"Area Cost C Thorneside"},null,"$'000"]
[null,{"$f":"B565+1","v":76},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost D Thorneside",null,"$",null,3197,3242.4549763033169,3273.3896129541863]
[null,null,"Quantity",{"$f":"D568","v":"Redland"},null,{"$f":"F568","v":"Waste-water via Sewer"},null,{"$f":"H568","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J568","v":"Area Cost D Thorneside"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D568","v":"Redland"},null,{"$f":"F568","v":"Waste-water via Sewer"},null,{"$f":"H568","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J568","v":"Area Cost D Thorneside"},null,"$'000"]
[null,{"$f":"B568+1","v":77},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost E Thorneside",null,"$",null,3999,4055.8578199052126,4094.5527251184831]
[null,null,"Quantity",{"$f":"D571","v":"Redland"},null,{"$f":"F571","v":"Waste-water via Sewer"},null,{"$f":"H571","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J571","v":"Area Cost E Thorneside"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D571","v":"Redland"},null,{"$f":"F571","v":"Waste-water via Sewer"},null,{"$f":"H571","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J571","v":"Area Cost E Thorneside"},null,"$'000"]
[null,{"$f":"B571+1","v":78},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost F Thorneside",null,"$",null,4798,4866.2180094786718,4912.6441548183248]
[null,null,"Quantity",{"$f":"D574","v":"Redland"},null,{"$f":"F574","v":"Waste-water via Sewer"},null,{"$f":"H574","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J574","v":"Area Cost F Thorneside"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D574","v":"Redland"},null,{"$f":"F574","v":"Waste-water via Sewer"},null,{"$f":"H574","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J574","v":"Area Cost F Thorneside"},null,"$'000"]
[null,{"$f":"B574+1","v":79},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost A Victoria Point",null,"$",null,799,810.36018957345959,818.09142969984191]
[null,null,"Quantity",{"$f":"D577","v":"Redland"},null,{"$f":"F577","v":"Waste-water via Sewer"},null,{"$f":"H577","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J577","v":"Area Cost A Victoria Point"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D577","v":"Redland"},null,{"$f":"F577","v":"Waste-water via Sewer"},null,{"$f":"H577","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J577","v":"Area Cost A Victoria Point"},null,"$'000"]
[null,{"$f":"B577+1","v":80},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost B Victoria Point",null,"$",null,1599,1621.7345971563977,1637.2067535545023]
[null,null,"Quantity",{"$f":"D580","v":"Redland"},null,{"$f":"F580","v":"Waste-water via Sewer"},null,{"$f":"H580","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J580","v":"Area Cost B Victoria Point"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D580","v":"Redland"},null,{"$f":"F580","v":"Waste-water via Sewer"},null,{"$f":"H580","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J580","v":"Area Cost B Victoria Point"},null,"$'000"]
[null,{"$f":"B580+1","v":81},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost C Victoria Point",null,"$",null,2398,2432.0947867298573,2455.2981832543442]
[null,null,"Quantity",{"$f":"D583","v":"Redland"},null,{"$f":"F583","v":"Waste-water via Sewer"},null,{"$f":"H583","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J583","v":"Area Cost C Victoria Point"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D583","v":"Redland"},null,{"$f":"F583","v":"Waste-water via Sewer"},null,{"$f":"H583","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J583","v":"Area Cost C Victoria Point"},null,"$'000"]
[null,{"$f":"B583+1","v":82},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost D Victoria Point",null,"$",null,3197,3242.4549763033169,3273.3896129541863]
[null,null,"Quantity",{"$f":"D586","v":"Redland"},null,{"$f":"F586","v":"Waste-water via Sewer"},null,{"$f":"H586","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J586","v":"Area Cost D Victoria Point"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D586","v":"Redland"},null,{"$f":"F586","v":"Waste-water via Sewer"},null,{"$f":"H586","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J586","v":"Area Cost D Victoria Point"},null,"$'000"]
[null,{"$f":"B586+1","v":83},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost E Victoria Point",null,"$",null,3999,4055.8578199052126,4094.5527251184831]
[null,null,"Quantity",{"$f":"D589","v":"Redland"},null,{"$f":"F589","v":"Waste-water via Sewer"},null,{"$f":"H589","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J589","v":"Area Cost E Victoria Point"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D589","v":"Redland"},null,{"$f":"F589","v":"Waste-water via Sewer"},null,{"$f":"H589","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J589","v":"Area Cost E Victoria Point"},null,"$'000"]
[null,{"$f":"B589+1","v":84},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Area Cost F Victoria Point",null,"$",null,4798,4866.2180094786718,4912.6441548183248]
[null,null,"Quantity",{"$f":"D592","v":"Redland"},null,{"$f":"F592","v":"Waste-water via Sewer"},null,{"$f":"H592","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J592","v":"Area Cost F Victoria Point"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D592","v":"Redland"},null,{"$f":"F592","v":"Waste-water via Sewer"},null,{"$f":"H592","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J592","v":"Area Cost F Victoria Point"},null,"$'000"]
[null,{"$f":"B592+1","v":85},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Dunwich",null,"$",null,1359,1378.3222748815163,1391.4721563981041]
[null,null,"Quantity",{"$f":"D595","v":"Redland"},null,{"$f":"F595","v":"Waste-water via Sewer"},null,{"$f":"H595","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J595","v":"Dunwich"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D595","v":"Redland"},null,{"$f":"F595","v":"Waste-water via Sewer"},null,{"$f":"H595","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J595","v":"Dunwich"},null,"$'000"]
[null,{"$f":"B595+1","v":86},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Point Lookout",null,"$",null,"n/a","n/a","n/a"]
[null,null,"Quantity",{"$f":"D598","v":"Redland"},null,{"$f":"F598","v":"Waste-water via Sewer"},null,{"$f":"H598","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J598","v":"Point Lookout"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D598","v":"Redland"},null,{"$f":"F598","v":"Waste-water via Sewer"},null,{"$f":"H598","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J598","v":"Point Lookout"},null,"$'000"]
[null,{"$f":"B598+1","v":87},"Price","Redland",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Mt Cotton",null,"$",null,1599,1621.7345971563977,1637.2067535545023]
[null,null,"Quantity",{"$f":"D601","v":"Redland"},null,{"$f":"F601","v":"Waste-water via Sewer"},null,{"$f":"H601","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J601","v":"Mt Cotton"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D601","v":"Redland"},null,{"$f":"F601","v":"Waste-water via Sewer"},null,{"$f":"H601","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J601","v":"Mt Cotton"},null,"$'000"]
[null,{"$f":"B601+1","v":88},"Price","Redland",null,"Other Core Waste-water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Cleveland (Area A,B,C,D,E,F)",null,"$",null,5989,6074.1516587677716,6132.1020932069505]
[null,null,"Quantity",{"$f":"D604","v":"Redland"},null,{"$f":"F604","v":"Other Core Waste-water Services"},null,{"$f":"H604","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J604","v":"Cleveland (Area A,B,C,D,E,F)"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D604","v":"Redland"},null,{"$f":"F604","v":"Other Core Waste-water Services"},null,{"$f":"H604","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J604","v":"Cleveland (Area A,B,C,D,E,F)"},null,"$'000"]
[null,{"$f":"B604+1","v":89},"Price","Redland",null,"Other Core Waste-water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Capalaba (Area A,B,C,D,E,F)",null,"$",null,5087,5159.3270142180081,5208.5495655608211]
[null,null,"Quantity",{"$f":"D607","v":"Redland"},null,{"$f":"F607","v":"Other Core Waste-water Services"},null,{"$f":"H607","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J607","v":"Capalaba (Area A,B,C,D,E,F)"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D607","v":"Redland"},null,{"$f":"F607","v":"Other Core Waste-water Services"},null,{"$f":"H607","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J607","v":"Capalaba (Area A,B,C,D,E,F)"},null,"$'000"]
[null,{"$f":"B607+1","v":90},"Price","Redland",null,"Other Core Waste-water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Thorneside (Area A,B,C,D,E,F,G)",null,"$",null,5086,5158.31279620853,5207.5256714060024]
[null,null,"Quantity",{"$f":"D610","v":"Redland"},null,{"$f":"F610","v":"Other Core Waste-water Services"},null,{"$f":"H610","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J610","v":"Thorneside (Area A,B,C,D,E,F,G)"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D610","v":"Redland"},null,{"$f":"F610","v":"Other Core Waste-water Services"},null,{"$f":"H610","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J610","v":"Thorneside (Area A,B,C,D,E,F,G)"},null,"$'000"]
[null,{"$f":"B610+1","v":91},"Price","Redland",null,"Other Core Waste-water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Victoria Point (Area A,B,C,D,E,F,G)",null,"$",null,5397,5473.7345971563973,5525.956753554502]
[null,null,"Quantity",{"$f":"D613","v":"Redland"},null,{"$f":"F613","v":"Other Core Waste-water Services"},null,{"$f":"H613","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J613","v":"Victoria Point (Area A,B,C,D,E,F,G)"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D613","v":"Redland"},null,{"$f":"F613","v":"Other Core Waste-water Services"},null,{"$f":"H613","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J613","v":"Victoria Point (Area A,B,C,D,E,F,G)"},null,"$'000"]
[null,{"$f":"B613+1","v":92},"Price","Redland",null,"Other Core Waste-water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Dunwich",null,"$",null,7573,7680.6729857819892,7753.950434439178]
[null,null,"Quantity",{"$f":"D616","v":"Redland"},null,{"$f":"F616","v":"Other Core Waste-water Services"},null,{"$f":"H616","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J616","v":"Dunwich"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D616","v":"Redland"},null,{"$f":"F616","v":"Other Core Waste-water Services"},null,{"$f":"H616","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J616","v":"Dunwich"},null,"$'000"]
[null,{"$f":"B616+1","v":93},"Price","Redland",null,"Other Core Waste-water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Point Lookout",null,"$",null,4621,4686.7014218009472,4731.4148894154814]
[null,null,"Quantity",{"$f":"D619","v":"Redland"},null,{"$f":"F619","v":"Other Core Waste-water Services"},null,{"$f":"H619","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J619","v":"Point Lookout"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D619","v":"Redland"},null,{"$f":"F619","v":"Other Core Waste-water Services"},null,{"$f":"H619","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J619","v":"Point Lookout"},null,"$'000"]
[null,{"$f":"B619+1","v":94},"Price","Redland",null,"Other Core Waste-water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Mt Cotton",null,"$",null,7596,7703.9999999999982,7777.4999999999991]
[null,null,"Quantity",{"$f":"D622","v":"Redland"},null,{"$f":"F622","v":"Other Core Waste-water Services"},null,{"$f":"H622","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J622","v":"Mt Cotton"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D622","v":"Redland"},null,{"$f":"F622","v":"Other Core Waste-water Services"},null,{"$f":"H622","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J622","v":"Mt Cotton"},null,"$'000"]
[null,{"$f":"B622+1","v":95},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Beenleigh A - Category 1",null,"$",null,375.66933333333333,387.69600000000003,394.62044444444439]
[null,null,"Quantity",{"$f":"D625","v":"Gold Coast"},null,{"$f":"F625","v":"Drinking water"},null,{"$f":"H625","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J625","v":"Beenleigh A - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D625","v":"Gold Coast"},null,{"$f":"F625","v":"Drinking water"},null,{"$f":"H625","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J625","v":"Beenleigh A - Category 1"},null,"$'000"]
[null,{"$f":"B625+1","v":96},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Beenleigh A - Category 2",null,"$",null,1446.556,1492.8660000000002,1519.5293333333332]
[null,null,"Quantity",{"$f":"D628","v":"Gold Coast"},null,{"$f":"F628","v":"Drinking water"},null,{"$f":"H628","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J628","v":"Beenleigh A - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D628","v":"Gold Coast"},null,{"$f":"F628","v":"Drinking water"},null,{"$f":"H628","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J628","v":"Beenleigh A - Category 2"},null,"$'000"]
[null,{"$f":"B628+1","v":97},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Beenleigh B - Category 1",null,"$",null,3529.9173333333333,3642.9240000000004,3707.9884444444442]
[null,null,"Quantity",{"$f":"D631","v":"Gold Coast"},null,{"$f":"F631","v":"Drinking water"},null,{"$f":"H631","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J631","v":"Beenleigh B - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D631","v":"Gold Coast"},null,{"$f":"F631","v":"Drinking water"},null,{"$f":"H631","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J631","v":"Beenleigh B - Category 1"},null,"$'000"]
[null,{"$f":"B631+1","v":98},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Beenleigh B - Category 2",null,"$",null,3320.3213333333333,3426.6180000000004,3487.8191111111109]
[null,null,"Quantity",{"$f":"D634","v":"Gold Coast"},null,{"$f":"F634","v":"Drinking water"},null,{"$f":"H634","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J634","v":"Beenleigh B - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D634","v":"Gold Coast"},null,{"$f":"F634","v":"Drinking water"},null,{"$f":"H634","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J634","v":"Beenleigh B - Category 2"},null,"$'000"]
[null,{"$f":"B634+1","v":99},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama A - Category 1",null,"$",null,375.66933333333333,387.69600000000003,394.62044444444439]
[null,null,"Quantity",{"$f":"D637","v":"Gold Coast"},null,{"$f":"F637","v":"Drinking water"},null,{"$f":"H637","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J637","v":"Pimpama A - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D637","v":"Gold Coast"},null,{"$f":"F637","v":"Drinking water"},null,{"$f":"H637","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J637","v":"Pimpama A - Category 1"},null,"$'000"]
[null,{"$f":"B637+1","v":100},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama A - Category 2",null,"$",null,2160.0986666666668,2229.2520000000004,2269.0675555555554]
[null,null,"Quantity",{"$f":"D640","v":"Gold Coast"},null,{"$f":"F640","v":"Drinking water"},null,{"$f":"H640","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J640","v":"Pimpama A - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D640","v":"Gold Coast"},null,{"$f":"F640","v":"Drinking water"},null,{"$f":"H640","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J640","v":"Pimpama A - Category 2"},null,"$'000"]
[null,{"$f":"B640+1","v":101},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama B - Category 1",null,"$",null,3529.9173333333333,3642.9240000000004,3707.9884444444442]
[null,null,"Quantity",{"$f":"D643","v":"Gold Coast"},null,{"$f":"F643","v":"Drinking water"},null,{"$f":"H643","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J643","v":"Pimpama B - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D643","v":"Gold Coast"},null,{"$f":"F643","v":"Drinking water"},null,{"$f":"H643","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J643","v":"Pimpama B - Category 1"},null,"$'000"]
[null,{"$f":"B643+1","v":102},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama B - Category 2",null,"$",null,3762.42,3882.8700000000003,3952.22]
[null,null,"Quantity",{"$f":"D646","v":"Gold Coast"},null,{"$f":"F646","v":"Drinking water"},null,{"$f":"H646","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J646","v":"Pimpama B - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D646","v":"Gold Coast"},null,{"$f":"F646","v":"Drinking water"},null,{"$f":"H646","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J646","v":"Pimpama B - Category 2"},null,"$'000"]
[null,{"$f":"B646+1","v":103},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Gaven - Category 1",null,"$",null,375.66933333333333,387.69600000000003,394.62044444444439]
[null,null,"Quantity",{"$f":"D649","v":"Gold Coast"},null,{"$f":"F649","v":"Drinking water"},null,{"$f":"H649","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J649","v":"Gaven - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D649","v":"Gold Coast"},null,{"$f":"F649","v":"Drinking water"},null,{"$f":"H649","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J649","v":"Gaven - Category 1"},null,"$'000"]
[null,{"$f":"B649+1","v":104},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Gaven - Category 2",null,"$",null,1816.4986666666666,1874.6520000000003,1908.134222222222]
[null,null,"Quantity",{"$f":"D652","v":"Gold Coast"},null,{"$f":"F652","v":"Drinking water"},null,{"$f":"H652","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J652","v":"Gaven - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D652","v":"Gold Coast"},null,{"$f":"F652","v":"Drinking water"},null,{"$f":"H652","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J652","v":"Gaven - Category 2"},null,"$'000"]
[null,{"$f":"B652+1","v":105},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Molendinar - Category 1",null,"$",null,375.66933333333333,387.69600000000003,394.62044444444439]
[null,null,"Quantity",{"$f":"D655","v":"Gold Coast"},null,{"$f":"F655","v":"Drinking water"},null,{"$f":"H655","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J655","v":"Molendinar - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D655","v":"Gold Coast"},null,{"$f":"F655","v":"Drinking water"},null,{"$f":"H655","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J655","v":"Molendinar - Category 1"},null,"$'000"]
[null,{"$f":"B655+1","v":106},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Molendinar - Category 2",null,"$",null,1723.7266666666667,1778.9100000000003,1810.682222222222]
[null,null,"Quantity",{"$f":"D658","v":"Gold Coast"},null,{"$f":"F658","v":"Drinking water"},null,{"$f":"H658","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J658","v":"Molendinar - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D658","v":"Gold Coast"},null,{"$f":"F658","v":"Drinking water"},null,{"$f":"H658","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J658","v":"Molendinar - Category 2"},null,"$'000"]
[null,{"$f":"B658+1","v":107},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Mudgeeraba - Category 1",null,"$",null,375.66933333333333,387.69600000000003,394.62044444444439]
[null,null,"Quantity",{"$f":"D661","v":"Gold Coast"},null,{"$f":"F661","v":"Drinking water"},null,{"$f":"H661","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J661","v":"Mudgeeraba - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D661","v":"Gold Coast"},null,{"$f":"F661","v":"Drinking water"},null,{"$f":"H661","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J661","v":"Mudgeeraba - Category 1"},null,"$'000"]
[null,{"$f":"B661+1","v":108},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Mudgeeraba - Category 2",null,"$",null,2063.8906666666667,2129.9640000000004,2168.0062222222223]
[null,null,"Quantity",{"$f":"D664","v":"Gold Coast"},null,{"$f":"F664","v":"Drinking water"},null,{"$f":"H664","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J664","v":"Mudgeeraba - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D664","v":"Gold Coast"},null,{"$f":"F664","v":"Drinking water"},null,{"$f":"H664","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J664","v":"Mudgeeraba - Category 2"},null,"$'000"]
[null,{"$f":"B664+1","v":109},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Coolangatta - Category 1",null,"$",null,375.66933333333333,387.69600000000003,394.62044444444439]
[null,null,"Quantity",{"$f":"D667","v":"Gold Coast"},null,{"$f":"F667","v":"Drinking water"},null,{"$f":"H667","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J667","v":"Coolangatta - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D667","v":"Gold Coast"},null,{"$f":"F667","v":"Drinking water"},null,{"$f":"H667","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J667","v":"Coolangatta - Category 1"},null,"$'000"]
[null,{"$f":"B667+1","v":110},"Price","Gold Coast",null,"Drinking water",null,"Capital contributions (cash and infrastructure charges)",null,"Coolangatta - Category 2",null,"$",null,1401.8879999999999,1446.7680000000003,1472.6079999999999]
[null,null,"Quantity",{"$f":"D670","v":"Gold Coast"},null,{"$f":"F670","v":"Drinking water"},null,{"$f":"H670","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J670","v":"Coolangatta - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D670","v":"Gold Coast"},null,{"$f":"F670","v":"Drinking water"},null,{"$f":"H670","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J670","v":"Coolangatta - Category 2"},null,"$'000"]
[null,{"$f":"B670+1","v":111},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Beenleigh - Bahrs Scrub",null,"$",null,2375.4213333333332,2451.4680000000003,2495.2524444444443]
[null,null,"Quantity",{"$f":"D673","v":"Gold Coast"},null,{"$f":"F673","v":"Other Core Water Services"},null,{"$f":"H673","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J673","v":"Beenleigh - Bahrs Scrub"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D673","v":"Gold Coast"},null,{"$f":"F673","v":"Other Core Water Services"},null,{"$f":"H673","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J673","v":"Beenleigh - Bahrs Scrub"},null,"$'000"]
[null,{"$f":"B673+1","v":112},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Beenleigh - East Yatala",null,"$",null,3096.9813333333332,3196.1280000000006,3253.2124444444444]
[null,null,"Quantity",{"$f":"D676","v":"Gold Coast"},null,{"$f":"F676","v":"Other Core Water Services"},null,{"$f":"H676","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J676","v":"Beenleigh - East Yatala"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D676","v":"Gold Coast"},null,{"$f":"F676","v":"Other Core Water Services"},null,{"$f":"H676","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J676","v":"Beenleigh - East Yatala"},null,"$'000"]
[null,{"$f":"B676+1","v":113},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Beenleigh - Sandy Creek Road",null,"$",null,8.0173333333333332,8.2740000000000009,8.4217777777777769]
[null,null,"Quantity",{"$f":"D679","v":"Gold Coast"},null,{"$f":"F679","v":"Other Core Water Services"},null,{"$f":"H679","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J679","v":"Beenleigh - Sandy Creek Road"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D679","v":"Gold Coast"},null,{"$f":"F679","v":"Other Core Water Services"},null,{"$f":"H679","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J679","v":"Beenleigh - Sandy Creek Road"},null,"$'000"]
[null,{"$f":"B679+1","v":114},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - Kristins Lane",null,"$",null,51.54,53.190000000000005,54.139999999999993]
[null,null,"Quantity",{"$f":"D682","v":"Gold Coast"},null,{"$f":"F682","v":"Other Core Water Services"},null,{"$f":"H682","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J682","v":"Pimpama - Kristins Lane"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D682","v":"Gold Coast"},null,{"$f":"F682","v":"Other Core Water Services"},null,{"$f":"H682","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J682","v":"Pimpama - Kristins Lane"},null,"$'000"]
[null,{"$f":"B682+1","v":115},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - River Meadows",null,"$",null,146.60266666666666,151.29600000000002,153.99822222222221]
[null,null,"Quantity",{"$f":"D685","v":"Gold Coast"},null,{"$f":"F685","v":"Other Core Water Services"},null,{"$f":"H685","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J685","v":"Pimpama - River Meadows"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D685","v":"Gold Coast"},null,{"$f":"F685","v":"Other Core Water Services"},null,{"$f":"H685","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J685","v":"Pimpama - River Meadows"},null,"$'000"]
[null,{"$f":"B685+1","v":116},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Gaven - Caseys Road",null,"$",null,650.54933333333338,671.37600000000009,683.36711111111106]
[null,null,"Quantity",{"$f":"D688","v":"Gold Coast"},null,{"$f":"F688","v":"Other Core Water Services"},null,{"$f":"H688","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J688","v":"Gaven - Caseys Road"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D688","v":"Gold Coast"},null,{"$f":"F688","v":"Other Core Water Services"},null,{"$f":"H688","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J688","v":"Gaven - Caseys Road"},null,"$'000"]
[null,{"$f":"B688+1","v":117},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Gaven - Hope Island Zone A1",null,"$",null,2329.6080000000002,2404.1880000000001,2447.1279999999997]
[null,null,"Quantity",{"$f":"D691","v":"Gold Coast"},null,{"$f":"F691","v":"Other Core Water Services"},null,{"$f":"H691","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J691","v":"Gaven - Hope Island Zone A1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D691","v":"Gold Coast"},null,{"$f":"F691","v":"Other Core Water Services"},null,{"$f":"H691","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J691","v":"Gaven - Hope Island Zone A1"},null,"$'000"]
[null,{"$f":"B691+1","v":118},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Gaven - Hope Island Zone A2",null,"$",null,2329.6080000000002,2404.1880000000001,2447.1279999999997]
[null,null,"Quantity",{"$f":"D694","v":"Gold Coast"},null,{"$f":"F694","v":"Other Core Water Services"},null,{"$f":"H694","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J694","v":"Gaven - Hope Island Zone A2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D694","v":"Gold Coast"},null,{"$f":"F694","v":"Other Core Water Services"},null,{"$f":"H694","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J694","v":"Gaven - Hope Island Zone A2"},null,"$'000"]
[null,{"$f":"B694+1","v":119},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Gaven - Hope Island Zone B",null,"$",null,2329.6080000000002,2404.1880000000001,2447.1279999999997]
[null,null,"Quantity",{"$f":"D697","v":"Gold Coast"},null,{"$f":"F697","v":"Other Core Water Services"},null,{"$f":"H697","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J697","v":"Gaven - Hope Island Zone B"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D697","v":"Gold Coast"},null,{"$f":"F697","v":"Other Core Water Services"},null,{"$f":"H697","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J697","v":"Gaven - Hope Island Zone B"},null,"$'000"]
[null,{"$f":"B697+1","v":120},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Gaven - Hope Island Zone C",null,"$",null,2329.6080000000002,2404.1880000000001,2447.1279999999997]
[null,null,"Quantity",{"$f":"D700","v":"Gold Coast"},null,{"$f":"F700","v":"Other Core Water Services"},null,{"$f":"H700","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J700","v":"Gaven - Hope Island Zone C"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D700","v":"Gold Coast"},null,{"$f":"F700","v":"Other Core Water Services"},null,{"$f":"H700","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J700","v":"Gaven - Hope Island Zone C"},null,"$'000"]
[null,{"$f":"B700+1","v":121},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Gaven - Hope Island Zone D",null,"$",null,1389.2893333333334,1433.7660000000003,1459.3737777777776]
[null,null,"Quantity",{"$f":"D703","v":"Gold Coast"},null,{"$f":"F703","v":"Other Core Water Services"},null,{"$f":"H703","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J703","v":"Gaven - Hope Island Zone D"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D703","v":"Gold Coast"},null,{"$f":"F703","v":"Other Core Water Services"},null,{"$f":"H703","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J703","v":"Gaven - Hope Island Zone D"},null,"$'000"]
[null,{"$f":"B703+1","v":122},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Molendinar - Crane and Billabirra Crescents",null,"$",null,3043.1506666666664,3140.5740000000005,3196.6662222222221]
[null,null,"Quantity",{"$f":"D706","v":"Gold Coast"},null,{"$f":"F706","v":"Other Core Water Services"},null,{"$f":"H706","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J706","v":"Molendinar - Crane and Billabirra Crescents"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D706","v":"Gold Coast"},null,{"$f":"F706","v":"Other Core Water Services"},null,{"$f":"H706","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J706","v":"Molendinar - Crane and Billabirra Crescents"},null,"$'000"]
[null,{"$f":"B706+1","v":123},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Molendinar - Mount Nathan",null,"$",null,4940.9679999999998,5099.148000000001,5190.221333333333]
[null,null,"Quantity",{"$f":"D709","v":"Gold Coast"},null,{"$f":"F709","v":"Other Core Water Services"},null,{"$f":"H709","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J709","v":"Molendinar - Mount Nathan"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D709","v":"Gold Coast"},null,{"$f":"F709","v":"Other Core Water Services"},null,{"$f":"H709","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J709","v":"Molendinar - Mount Nathan"},null,"$'000"]
[null,{"$f":"B709+1","v":124},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Mudgeeraba - Greenlands Drive",null,"$",null,406.59333333333331,419.61000000000007,427.10444444444443]
[null,null,"Quantity",{"$f":"D712","v":"Gold Coast"},null,{"$f":"F712","v":"Other Core Water Services"},null,{"$f":"H712","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J712","v":"Mudgeeraba - Greenlands Drive"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D712","v":"Gold Coast"},null,{"$f":"F712","v":"Other Core Water Services"},null,{"$f":"H712","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J712","v":"Mudgeeraba - Greenlands Drive"},null,"$'000"]
[null,{"$f":"B712+1","v":125},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Mudgeeraba - Tulipwood",null,"$",null,6332.5479999999998,6535.2780000000012,6652.0013333333327]
[null,null,"Quantity",{"$f":"D715","v":"Gold Coast"},null,{"$f":"F715","v":"Other Core Water Services"},null,{"$f":"H715","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J715","v":"Mudgeeraba - Tulipwood"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D715","v":"Gold Coast"},null,{"$f":"F715","v":"Other Core Water Services"},null,{"$f":"H715","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J715","v":"Mudgeeraba - Tulipwood"},null,"$'000"]
[null,{"$f":"B715+1","v":126},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Mudgeeraba - Yarraman Place, Tallebudgera Creek Road",null,"$",null,8494.9373333333333,8766.8940000000021,8923.4751111111109]
[null,null,"Quantity",{"$f":"D718","v":"Gold Coast"},null,{"$f":"F718","v":"Other Core Water Services"},null,{"$f":"H718","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J718","v":"Mudgeeraba - Yarraman Place, Tallebudgera Creek Road"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D718","v":"Gold Coast"},null,{"$f":"F718","v":"Other Core Water Services"},null,{"$f":"H718","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J718","v":"Mudgeeraba - Yarraman Place, Tallebudgera Creek Road"},null,"$'000"]
[null,{"$f":"B718+1","v":127},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Mudgeeraba - Tolga Road High Level Zone",null,"$",null,1191.1466666666665,1229.2800000000002,1251.2355555555555]
[null,null,"Quantity",{"$f":"D721","v":"Gold Coast"},null,{"$f":"F721","v":"Other Core Water Services"},null,{"$f":"H721","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J721","v":"Mudgeeraba - Tolga Road High Level Zone"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D721","v":"Gold Coast"},null,{"$f":"F721","v":"Other Core Water Services"},null,{"$f":"H721","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J721","v":"Mudgeeraba - Tolga Road High Level Zone"},null,"$'000"]
[null,{"$f":"B721+1","v":128},"Price","Gold Coast",null,"Other Core Water Services",null,"Capital contributions (cash and infrastructure charges)",null,"Coolangatta - Simpsons Road High Level Zone",null,"$",null,122.55066666666667,126.47400000000002,128.73288888888888]
[null,null,"Quantity",{"$f":"D724","v":"Gold Coast"},null,{"$f":"F724","v":"Other Core Water Services"},null,{"$f":"H724","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J724","v":"Coolangatta - Simpsons Road High Level Zone"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D724","v":"Gold Coast"},null,{"$f":"F724","v":"Other Core Water Services"},null,{"$f":"H724","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J724","v":"Coolangatta - Simpsons Road High Level Zone"},null,"$'000"]
[null,{"$f":"B724+1","v":129},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Beenleigh - Category 1",null,"$",null,4626.0013333333336,4774.0980000000009,4859.3657777777771]
[null,null,"Quantity",{"$f":"D727","v":"Gold Coast"},null,{"$f":"F727","v":"Waste-water via Sewer"},null,{"$f":"H727","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J727","v":"Beenleigh - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D727","v":"Gold Coast"},null,{"$f":"F727","v":"Waste-water via Sewer"},null,{"$f":"H727","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J727","v":"Beenleigh - Category 1"},null,"$'000"]
[null,{"$f":"B727+1","v":130},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Beenleigh - Category 2",null,"$",null,5537.6866666666665,5714.9700000000012,5817.0422222222214]
[null,null,"Quantity",{"$f":"D730","v":"Gold Coast"},null,{"$f":"F730","v":"Waste-water via Sewer"},null,{"$f":"H730","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J730","v":"Beenleigh - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D730","v":"Gold Coast"},null,{"$f":"F730","v":"Waste-water via Sewer"},null,{"$f":"H730","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J730","v":"Beenleigh - Category 2"},null,"$'000"]
[null,{"$f":"B730+1","v":131},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Stapylton - Category 1",null,"$",null,4626.0013333333336,4774.0980000000009,4859.3657777777771]
[null,null,"Quantity",{"$f":"D733","v":"Gold Coast"},null,{"$f":"F733","v":"Waste-water via Sewer"},null,{"$f":"H733","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J733","v":"Stapylton - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D733","v":"Gold Coast"},null,{"$f":"F733","v":"Waste-water via Sewer"},null,{"$f":"H733","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J733","v":"Stapylton - Category 1"},null,"$'000"]
[null,{"$f":"B733+1","v":132},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Stapylton - Category 2",null,"$",null,4670.6693333333333,4820.1960000000008,4906.2871111111108]
[null,null,"Quantity",{"$f":"D736","v":"Gold Coast"},null,{"$f":"F736","v":"Waste-water via Sewer"},null,{"$f":"H736","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J736","v":"Stapylton - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D736","v":"Gold Coast"},null,{"$f":"F736","v":"Waste-water via Sewer"},null,{"$f":"H736","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J736","v":"Stapylton - Category 2"},null,"$'000"]
[null,{"$f":"B736+1","v":133},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - Category 1",null,"$",null,4626.0013333333336,4774.0980000000009,4859.3657777777771]
[null,null,"Quantity",{"$f":"D739","v":"Gold Coast"},null,{"$f":"F739","v":"Waste-water via Sewer"},null,{"$f":"H739","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J739","v":"Pimpama - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D739","v":"Gold Coast"},null,{"$f":"F739","v":"Waste-water via Sewer"},null,{"$f":"H739","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J739","v":"Pimpama - Category 1"},null,"$'000"]
[null,{"$f":"B739+1","v":134},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - Category 2",null,"$",null,3332.92,3439.6200000000003,3501.0533333333333]
[null,null,"Quantity",{"$f":"D742","v":"Gold Coast"},null,{"$f":"F742","v":"Waste-water via Sewer"},null,{"$f":"H742","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J742","v":"Pimpama - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D742","v":"Gold Coast"},null,{"$f":"F742","v":"Waste-water via Sewer"},null,{"$f":"H742","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J742","v":"Pimpama - Category 2"},null,"$'000"]
[null,{"$f":"B742+1","v":135},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Coombabah - Category 1",null,"$",null,4695.8666666666668,4846.2000000000007,4932.7555555555555]
[null,null,"Quantity",{"$f":"D745","v":"Gold Coast"},null,{"$f":"F745","v":"Waste-water via Sewer"},null,{"$f":"H745","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J745","v":"Coombabah - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D745","v":"Gold Coast"},null,{"$f":"F745","v":"Waste-water via Sewer"},null,{"$f":"H745","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J745","v":"Coombabah - Category 1"},null,"$'000"]
[null,{"$f":"B745+1","v":136},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Coombabah - Category 2",null,"$",null,4257.2039999999997,4393.4940000000006,4471.9639999999999]
[null,null,"Quantity",{"$f":"D748","v":"Gold Coast"},null,{"$f":"F748","v":"Waste-water via Sewer"},null,{"$f":"H748","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J748","v":"Coombabah - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D748","v":"Gold Coast"},null,{"$f":"F748","v":"Waste-water via Sewer"},null,{"$f":"H748","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J748","v":"Coombabah - Category 2"},null,"$'000"]
[null,{"$f":"B748+1","v":137},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Merrimac - Category 1",null,"$",null,4695.8666666666668,4846.2000000000007,4932.7555555555555]
[null,null,"Quantity",{"$f":"D751","v":"Gold Coast"},null,{"$f":"F751","v":"Waste-water via Sewer"},null,{"$f":"H751","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J751","v":"Merrimac - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D751","v":"Gold Coast"},null,{"$f":"F751","v":"Waste-water via Sewer"},null,{"$f":"H751","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J751","v":"Merrimac - Category 1"},null,"$'000"]
[null,{"$f":"B751+1","v":138},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Merrimac - Category 2",null,"$",null,5244.4813333333332,5412.3780000000006,5509.0457777777774]
[null,null,"Quantity",{"$f":"D754","v":"Gold Coast"},null,{"$f":"F754","v":"Waste-water via Sewer"},null,{"$f":"H754","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J754","v":"Merrimac - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D754","v":"Gold Coast"},null,{"$f":"F754","v":"Waste-water via Sewer"},null,{"$f":"H754","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J754","v":"Merrimac - Category 2"},null,"$'000"]
[null,{"$f":"B754+1","v":139},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Elanora - Category 1",null,"$",null,4695.8666666666668,4846.2000000000007,4932.7555555555555]
[null,null,"Quantity",{"$f":"D757","v":"Gold Coast"},null,{"$f":"F757","v":"Waste-water via Sewer"},null,{"$f":"H757","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J757","v":"Elanora - Category 1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D757","v":"Gold Coast"},null,{"$f":"F757","v":"Waste-water via Sewer"},null,{"$f":"H757","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J757","v":"Elanora - Category 1"},null,"$'000"]
[null,{"$f":"B757+1","v":140},"Price","Gold Coast",null,"Waste-water via Sewer",null,"Capital contributions (cash and infrastructure charges)",null,"Elanora - Category 2",null,"$",null,2899.9839999999999,2992.8240000000005,3046.277333333333]
[null,null,"Quantity",{"$f":"D760","v":"Gold Coast"},null,{"$f":"F760","v":"Waste-water via Sewer"},null,{"$f":"H760","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J760","v":"Elanora - Category 2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D760","v":"Gold Coast"},null,{"$f":"F760","v":"Waste-water via Sewer"},null,{"$f":"H760","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J760","v":"Elanora - Category 2"},null,"$'000"]
[null,{"$f":"B760+1","v":141},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Beenleigh - Peackock and Pheasant Avenues",null,"$",null,1752.36,1808.4600000000003,1840.7599999999998]
[null,null,"Quantity",{"$f":"D763","v":"Gold Coast"},null,{"$f":"F763","v":"Trade Waste"},null,{"$f":"H763","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J763","v":"Beenleigh - Peackock and Pheasant Avenues"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D763","v":"Gold Coast"},null,{"$f":"F763","v":"Trade Waste"},null,{"$f":"H763","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J763","v":"Beenleigh - Peackock and Pheasant Avenues"},null,"$'000"]
[null,{"$f":"B763+1","v":142},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Stapylton - East Yatala",null,"$",null,2480.7919999999999,2560.2120000000004,2605.9386666666664]
[null,null,"Quantity",{"$f":"D766","v":"Gold Coast"},null,{"$f":"F766","v":"Trade Waste"},null,{"$f":"H766","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J766","v":"Stapylton - East Yatala"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D766","v":"Gold Coast"},null,{"$f":"F766","v":"Trade Waste"},null,{"$f":"H766","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J766","v":"Stapylton - East Yatala"},null,"$'000"]
[null,{"$f":"B766+1","v":143},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - Oakey Creek Residential",null,"$",null,289.76933333333335,299.04600000000005,304.3871111111111]
[null,null,"Quantity",{"$f":"D769","v":"Gold Coast"},null,{"$f":"F769","v":"Trade Waste"},null,{"$f":"H769","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J769","v":"Pimpama - Oakey Creek Residential"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D769","v":"Gold Coast"},null,{"$f":"F769","v":"Trade Waste"},null,{"$f":"H769","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J769","v":"Pimpama - Oakey Creek Residential"},null,"$'000"]
[null,{"$f":"B769+1","v":144},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - Oakey Creek Local centre/high density residential",null,"$",null,374.524,386.51400000000007,393.41733333333332]
[null,null,"Quantity",{"$f":"D772","v":"Gold Coast"},null,{"$f":"F772","v":"Trade Waste"},null,{"$f":"H772","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J772","v":"Pimpama - Oakey Creek Local centre/high density residential"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D772","v":"Gold Coast"},null,{"$f":"F772","v":"Trade Waste"},null,{"$f":"H772","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J772","v":"Pimpama - Oakey Creek Local centre/high density residential"},null,"$'000"]
[null,{"$f":"B772+1","v":145},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - Fringe business/commercial",null,"$",null,268.00799999999998,276.58800000000002,281.52799999999996]
[null,null,"Quantity",{"$f":"D775","v":"Gold Coast"},null,{"$f":"F775","v":"Trade Waste"},null,{"$f":"H775","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J775","v":"Pimpama - Fringe business/commercial"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D775","v":"Gold Coast"},null,{"$f":"F775","v":"Trade Waste"},null,{"$f":"H775","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J775","v":"Pimpama - Fringe business/commercial"},null,"$'000"]
[null,{"$f":"B775+1","v":146},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - Community purposes",null,"$",null,341.30933333333331,352.23600000000005,358.52711111111108]
[null,null,"Quantity",{"$f":"D778","v":"Gold Coast"},null,{"$f":"F778","v":"Trade Waste"},null,{"$f":"H778","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J778","v":"Pimpama - Community purposes"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D778","v":"Gold Coast"},null,{"$f":"F778","v":"Trade Waste"},null,{"$f":"H778","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J778","v":"Pimpama - Community purposes"},null,"$'000"]
[null,{"$f":"B778+1","v":147},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - East Coomera Zone A",null,"$",null,2110.8493333333331,2178.4260000000004,2217.3337777777774]
[null,null,"Quantity",{"$f":"D781","v":"Gold Coast"},null,{"$f":"F781","v":"Trade Waste"},null,{"$f":"H781","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J781","v":"Pimpama - East Coomera Zone A"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D781","v":"Gold Coast"},null,{"$f":"F781","v":"Trade Waste"},null,{"$f":"H781","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J781","v":"Pimpama - East Coomera Zone A"},null,"$'000"]
[null,{"$f":"B781+1","v":148},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - East Coomera Zone B",null,"$",null,2200.1853333333333,2270.6220000000003,2311.1764444444443]
[null,null,"Quantity",{"$f":"D784","v":"Gold Coast"},null,{"$f":"F784","v":"Trade Waste"},null,{"$f":"H784","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J784","v":"Pimpama - East Coomera Zone B"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D784","v":"Gold Coast"},null,{"$f":"F784","v":"Trade Waste"},null,{"$f":"H784","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J784","v":"Pimpama - East Coomera Zone B"},null,"$'000"]
[null,{"$f":"B784+1","v":149},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - East Coomera Zone C",null,"$",null,1971.1186666666667,2034.2220000000002,2070.5542222222221]
[null,null,"Quantity",{"$f":"D787","v":"Gold Coast"},null,{"$f":"F787","v":"Trade Waste"},null,{"$f":"H787","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J787","v":"Pimpama - East Coomera Zone C"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D787","v":"Gold Coast"},null,{"$f":"F787","v":"Trade Waste"},null,{"$f":"H787","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J787","v":"Pimpama - East Coomera Zone C"},null,"$'000"]
[null,{"$f":"B787+1","v":150},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - East Coomera Zone D",null,"$",null,778.8266666666666,803.7600000000001,818.11555555555549]
[null,null,"Quantity",{"$f":"D790","v":"Gold Coast"},null,{"$f":"F790","v":"Trade Waste"},null,{"$f":"H790","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J790","v":"Pimpama - East Coomera Zone D"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D790","v":"Gold Coast"},null,{"$f":"F790","v":"Trade Waste"},null,{"$f":"H790","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J790","v":"Pimpama - East Coomera Zone D"},null,"$'000"]
[null,{"$f":"B790+1","v":151},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - East Coomera Zone E",null,"$",null,678.03733333333332,699.74400000000014,712.24177777777777]
[null,null,"Quantity",{"$f":"D793","v":"Gold Coast"},null,{"$f":"F793","v":"Trade Waste"},null,{"$f":"H793","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J793","v":"Pimpama - East Coomera Zone E"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D793","v":"Gold Coast"},null,{"$f":"F793","v":"Trade Waste"},null,{"$f":"H793","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J793","v":"Pimpama - East Coomera Zone E"},null,"$'000"]
[null,{"$f":"B793+1","v":152},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - East Coomera Zone F",null,"$",null,4207.9546666666665,4342.6680000000006,4420.2302222222215]
[null,null,"Quantity",{"$f":"D796","v":"Gold Coast"},null,{"$f":"F796","v":"Trade Waste"},null,{"$f":"H796","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J796","v":"Pimpama - East Coomera Zone F"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D796","v":"Gold Coast"},null,{"$f":"F796","v":"Trade Waste"},null,{"$f":"H796","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J796","v":"Pimpama - East Coomera Zone F"},null,"$'000"]
[null,{"$f":"B796+1","v":153},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Pimpama - River Meadows",null,"$",null,253.11866666666666,261.22200000000004,265.88755555555554]
[null,null,"Quantity",{"$f":"D799","v":"Gold Coast"},null,{"$f":"F799","v":"Trade Waste"},null,{"$f":"H799","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J799","v":"Pimpama - River Meadows"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D799","v":"Gold Coast"},null,{"$f":"F799","v":"Trade Waste"},null,{"$f":"H799","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J799","v":"Pimpama - River Meadows"},null,"$'000"]
[null,{"$f":"B799+1","v":154},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Coombabah - Caseys Road",null,"$",null,1385.8533333333332,1430.2200000000003,1455.7644444444443]
[null,null,"Quantity",{"$f":"D802","v":"Gold Coast"},null,{"$f":"F802","v":"Trade Waste"},null,{"$f":"H802","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J802","v":"Coombabah - Caseys Road"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D802","v":"Gold Coast"},null,{"$f":"F802","v":"Trade Waste"},null,{"$f":"H802","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J802","v":"Coombabah - Caseys Road"},null,"$'000"]
[null,{"$f":"B802+1","v":155},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Coombabah - Barrs Field",null,"$",null,317.25733333333335,327.41400000000004,333.26177777777775]
[null,null,"Quantity",{"$f":"D805","v":"Gold Coast"},null,{"$f":"F805","v":"Trade Waste"},null,{"$f":"H805","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J805","v":"Coombabah - Barrs Field"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D805","v":"Gold Coast"},null,{"$f":"F805","v":"Trade Waste"},null,{"$f":"H805","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J805","v":"Coombabah - Barrs Field"},null,"$'000"]
[null,{"$f":"B805+1","v":156},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Coombabah - Saltwater Creek",null,"$",null,759.35599999999999,783.66600000000005,797.66266666666661]
[null,null,"Quantity",{"$f":"D808","v":"Gold Coast"},null,{"$f":"F808","v":"Trade Waste"},null,{"$f":"H808","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J808","v":"Coombabah - Saltwater Creek"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D808","v":"Gold Coast"},null,{"$f":"F808","v":"Trade Waste"},null,{"$f":"H808","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J808","v":"Coombabah - Saltwater Creek"},null,"$'000"]
[null,{"$f":"B808+1","v":157},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Coombabah - Woodlands",null,"$",null,861.29066666666665,888.86400000000015,904.73955555555551]
[null,null,"Quantity",{"$f":"D811","v":"Gold Coast"},null,{"$f":"F811","v":"Trade Waste"},null,{"$f":"H811","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J811","v":"Coombabah - Woodlands"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D811","v":"Gold Coast"},null,{"$f":"F811","v":"Trade Waste"},null,{"$f":"H811","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J811","v":"Coombabah - Woodlands"},null,"$'000"]
[null,{"$f":"B811+1","v":158},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Coombabah - Hope Island Zone A1",null,"$",null,2272.3413333333333,2345.0880000000002,2386.9724444444441]
[null,null,"Quantity",{"$f":"D814","v":"Gold Coast"},null,{"$f":"F814","v":"Trade Waste"},null,{"$f":"H814","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J814","v":"Coombabah - Hope Island Zone A1"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D814","v":"Gold Coast"},null,{"$f":"F814","v":"Trade Waste"},null,{"$f":"H814","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J814","v":"Coombabah - Hope Island Zone A1"},null,"$'000"]
[null,{"$f":"B814+1","v":159},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Coombabah - Hope Island Zone A2",null,"$",null,2272.3413333333333,2345.0880000000002,2386.9724444444441]
[null,null,"Quantity",{"$f":"D817","v":"Gold Coast"},null,{"$f":"F817","v":"Trade Waste"},null,{"$f":"H817","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J817","v":"Coombabah - Hope Island Zone A2"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D817","v":"Gold Coast"},null,{"$f":"F817","v":"Trade Waste"},null,{"$f":"H817","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J817","v":"Coombabah - Hope Island Zone A2"},null,"$'000"]
[null,{"$f":"B817+1","v":160},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Coombabah - Hope Island Zone B",null,"$",null,1920.7239999999999,1982.2140000000002,2017.6173333333331]
[null,null,"Quantity",{"$f":"D820","v":"Gold Coast"},null,{"$f":"F820","v":"Trade Waste"},null,{"$f":"H820","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J820","v":"Coombabah - Hope Island Zone B"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D820","v":"Gold Coast"},null,{"$f":"F820","v":"Trade Waste"},null,{"$f":"H820","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J820","v":"Coombabah - Hope Island Zone B"},null,"$'000"]
[null,{"$f":"B820+1","v":161},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Coombabah - Hope Island Zone C",null,"$",null,776.53599999999994,801.39600000000007,815.70933333333323]
[null,null,"Quantity",{"$f":"D823","v":"Gold Coast"},null,{"$f":"F823","v":"Trade Waste"},null,{"$f":"H823","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J823","v":"Coombabah - Hope Island Zone C"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D823","v":"Gold Coast"},null,{"$f":"F823","v":"Trade Waste"},null,{"$f":"H823","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J823","v":"Coombabah - Hope Island Zone C"},null,"$'000"]
[null,{"$f":"B823+1","v":162},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Coombabah - Hope Island Zone D",null,"$",null,0,0,0]
[null,null,"Quantity",{"$f":"D826","v":"Gold Coast"},null,{"$f":"F826","v":"Trade Waste"},null,{"$f":"H826","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J826","v":"Coombabah - Hope Island Zone D"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D826","v":"Gold Coast"},null,{"$f":"F826","v":"Trade Waste"},null,{"$f":"H826","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J826","v":"Coombabah - Hope Island Zone D"},null,"$'000"]
[null,{"$f":"B826+1","v":163},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Merrimac - Ben Lomond Drive",null,"$",null,2899.9839999999999,2992.8240000000005,3046.277333333333]
[null,null,"Quantity",{"$f":"D829","v":"Gold Coast"},null,{"$f":"F829","v":"Trade Waste"},null,{"$f":"H829","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J829","v":"Merrimac - Ben Lomond Drive"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D829","v":"Gold Coast"},null,{"$f":"F829","v":"Trade Waste"},null,{"$f":"H829","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J829","v":"Merrimac - Ben Lomond Drive"},null,"$'000"]
[null,{"$f":"B829+1","v":164},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Merrimac - Bourton Road, Ghilgai Road, Macadie Way",null,"$",null,948.33600000000001,978.69600000000014,996.17599999999993]
[null,null,"Quantity",{"$f":"D832","v":"Gold Coast"},null,{"$f":"F832","v":"Trade Waste"},null,{"$f":"H832","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J832","v":"Merrimac - Bourton Road, Ghilgai Road, Macadie Way"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D832","v":"Gold Coast"},null,{"$f":"F832","v":"Trade Waste"},null,{"$f":"H832","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J832","v":"Merrimac - Bourton Road, Ghilgai Road, Macadie Way"},null,"$'000"]
[null,{"$f":"B832+1","v":165},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Merrimac - Mudgeeraba upstream of Golden Grove",null,"$",null,264.572,273.04200000000003,277.91866666666664]
[null,null,"Quantity",{"$f":"D835","v":"Gold Coast"},null,{"$f":"F835","v":"Trade Waste"},null,{"$f":"H835","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J835","v":"Merrimac - Mudgeeraba upstream of Golden Grove"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D835","v":"Gold Coast"},null,{"$f":"F835","v":"Trade Waste"},null,{"$f":"H835","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J835","v":"Merrimac - Mudgeeraba upstream of Golden Grove"},null,"$'000"]
[null,{"$f":"B835+1","v":166},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Elanora - Galleon Way",null,"$",null,1881.7826666666667,1942.0260000000003,1976.7115555555554]
[null,null,"Quantity",{"$f":"D838","v":"Gold Coast"},null,{"$f":"F838","v":"Trade Waste"},null,{"$f":"H838","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J838","v":"Elanora - Galleon Way"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D838","v":"Gold Coast"},null,{"$f":"F838","v":"Trade Waste"},null,{"$f":"H838","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J838","v":"Elanora - Galleon Way"},null,"$'000"]
[null,{"$f":"B838+1","v":167},"Price","Gold Coast",null,"Trade Waste",null,"Capital contributions (cash and infrastructure charges)",null,"Elanora - Sunlight Drive",null,"$",null,12771.611999999999,13180.482000000002,13415.892]
[null,null,"Quantity",{"$f":"D841","v":"Gold Coast"},null,{"$f":"F841","v":"Trade Waste"},null,{"$f":"H841","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J841","v":"Elanora - Sunlight Drive"},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D841","v":"Gold Coast"},null,{"$f":"F841","v":"Trade Waste"},null,{"$f":"H841","v":"Capital contributions (cash and infrastructure charges)"},null,{"$f":"J841","v":"Elanora - Sunlight Drive"},null,"$'000"]
[]
[]
[]
[null,"Total Revenue",null,null,null,null,null,null,null,null,null,"$'000",null,{"$f":"SUMIF($C:$C,\"=Revenue\",N:N)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Geographic Areas"]
["Gold Coast"]
["Logan"]
["Redland"]
["Allconnex (all districts)"]
[0]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste"]
["Other Core Waste-water Services"]
["Aggregate Non-regulated Services"]
[]
[]
["List for Type of Tariff:"]
["Fixed"]
["Variable"]
[]
[]
[]
[]
[]
[]
["Type of contribution"]
["Capital contributions (cash and infrastructure charges)"]
["Planning scheme policy charges"]

{"sheet":"5.8.1.1","index":31,"n_rows":123,"n_cols":36,"rows_kept":123,"cut":false,"hidden":false,"merged":[[10,9,10,11],[10,6,10,7],[11,1,11,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Lives for \",'Business Details'!$D$9)","v":"Asset Lives for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,null,"WATER:",null,null,"WASTEWATER:",null,null,null,"OTHER:"]
[null,"Geographic Area / Asset Class",null,null,null,null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Aggregated non–regulated revenue",null,null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AI12","v":" "}]
[null,null," ",null,null,null,"S1","S2",null,"S3","S4","S5",null,"S6"]
[null,"New Assets"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,70,70,null,70,70,70,null,70]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,25,25,null,25,25,25,null,25]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,35,35,null,35,35,35,null,35]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,20,20,null,20,20,20,null,20]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,15,15,null,15,15,15,null,15]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,5,5,null,5,5,5,null,5]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,5,5,null,5,5,5,null,5]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,5,5,null,5,5,5,null,5]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,0,null,0,0,0,null,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,60,60,null,60,60,60,null,60]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,15,15,null,15,15,15,null,15]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,5,5,null,5,5,5,null,5]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,70,70,null,70,70,70,null,70]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,5,5,null,5,5,5,null,5]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,55,55,null,55,55,55,null,55]
[]
[]
[null,{"$f":"CONCATENATE(\"Existing Assets -  as at 1 July 2008 \")","v":"Existing Assets -  as at 1 July 2008 "}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 1 - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Gold Coast"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,38.000000000000007]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,28.999999999999993,null,null,23,23]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,null,null,null,39.805355273325119,39.805355273325119]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,0]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,14.023087645923212]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,3.4953384614781653,null,null,2.364683203610396,2.364683203610396,null,null,4]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,32.778628949752523]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,45,null,null,41.100094439868066,41.100094439868066,44.87475473658067]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 2 - \",'Business Details'!$D$13)","v":"Geographic Area 2 - Logan"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,42.107666031024301]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,16.139606464185455,null,null,27.328495096895104,27.328495096895104]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,null,null,null,20.963133111453999,20.963133111453999]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,8.6333643133888032,null,null,7.4128255572655704,7.4128255572655704]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,7.6466077283956535]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,5.0726397424526226,null,null,6.8261758395496743,6.8261758395496743]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,24.239229595193574,null,null,46.741455307409304,46.741455307409304]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,42.035614164525008,null,null,43.218194007629016,43.218194007629016]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 3 - \",'Business Details'!$D$14)","v":"Geographic Area 3 - Redland"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,42.061741525032133]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,14.297395891650961,null,null,16.218374929426211,16.218374929426211]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,null,null,null,22.635083995102026,22.635083995102026]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,8.4689454739293613,null,null,12.276403403601782,12.276403403601782]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,44.898011350311577]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,4.6510969968974587,null,null,2.8600576581759132,2.8600576581759132]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,0,null,null,0,0]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,0,null,null,23.003062394783822,23.003062394783822]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,36.474226453561677,null,null,50.998795006941485,50.998795006941485]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 4 - \",'Business Details'!$D$15)","v":"Geographic Area 4 - Allconnex (all districts)"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 5 - \",'Business Details'!$D$16)","v":"Geographic Area 5 - "}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]

{"sheet":"5.8.1.2","index":32,"n_rows":123,"n_cols":36,"rows_kept":123,"cut":false,"hidden":false,"merged":[[10,6,10,7],[10,9,10,11],[11,1,11,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Lives for \",'Business Details'!$D$9)","v":"Asset Lives for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[]
[null,null,null,null,null,null,"WATER:",null,null,"WASTEWATER:",null,null,null,"OTHER:"]
[null,"Geographic Area / Asset Class",null,null,null,null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Aggregated non–regulated revenue",null,null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AI12","v":" "}]
[null,null," ",null,null,null,"S1","S2",null,"S3","S4","S5",null,"S6"]
[null,"Useful Lives for New Assets (for Tax Purposes)"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"'5.8.1.1'!G16","v":70},{"$f":"'5.8.1.1'!H16","v":70},null,{"$f":"'5.8.1.1'!J16","v":70},{"$f":"'5.8.1.1'!K16","v":70},{"$f":"'5.8.1.1'!L16","v":70},null,{"$f":"'5.8.1.1'!N16","v":70}]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"'5.8.1.1'!G17","v":25},{"$f":"'5.8.1.1'!H17","v":25},null,{"$f":"'5.8.1.1'!J17","v":25},{"$f":"'5.8.1.1'!K17","v":25},{"$f":"'5.8.1.1'!L17","v":25},null,{"$f":"'5.8.1.1'!N17","v":25}]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"'5.8.1.1'!G18","v":35},{"$f":"'5.8.1.1'!H18","v":35},null,{"$f":"'5.8.1.1'!J18","v":35},{"$f":"'5.8.1.1'!K18","v":35},{"$f":"'5.8.1.1'!L18","v":35},null,{"$f":"'5.8.1.1'!N18","v":35}]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"'5.8.1.1'!G19","v":20},{"$f":"'5.8.1.1'!H19","v":20},null,{"$f":"'5.8.1.1'!J19","v":20},{"$f":"'5.8.1.1'!K19","v":20},{"$f":"'5.8.1.1'!L19","v":20},null,{"$f":"'5.8.1.1'!N19","v":20}]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"'5.8.1.1'!G20","v":15},{"$f":"'5.8.1.1'!H20","v":15},null,{"$f":"'5.8.1.1'!J20","v":15},{"$f":"'5.8.1.1'!K20","v":15},{"$f":"'5.8.1.1'!L20","v":15},null,{"$f":"'5.8.1.1'!N20","v":15}]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"'5.8.1.1'!G21","v":5},{"$f":"'5.8.1.1'!H21","v":5},null,{"$f":"'5.8.1.1'!J21","v":5},{"$f":"'5.8.1.1'!K21","v":5},{"$f":"'5.8.1.1'!L21","v":5},null,{"$f":"'5.8.1.1'!N21","v":5}]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"'5.8.1.1'!G22","v":5},{"$f":"'5.8.1.1'!H22","v":5},null,{"$f":"'5.8.1.1'!J22","v":5},{"$f":"'5.8.1.1'!K22","v":5},{"$f":"'5.8.1.1'!L22","v":5},null,{"$f":"'5.8.1.1'!N22","v":5}]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"'5.8.1.1'!G23","v":5},{"$f":"'5.8.1.1'!H23","v":5},null,{"$f":"'5.8.1.1'!J23","v":5},{"$f":"'5.8.1.1'!K23","v":5},{"$f":"'5.8.1.1'!L23","v":5},null,{"$f":"'5.8.1.1'!N23","v":5}]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"'5.8.1.1'!G24","v":0},{"$f":"'5.8.1.1'!H24","v":0},null,{"$f":"'5.8.1.1'!J24","v":0},{"$f":"'5.8.1.1'!K24","v":0},{"$f":"'5.8.1.1'!L24","v":0},null,{"$f":"'5.8.1.1'!N24","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"'5.8.1.1'!G25","v":60},{"$f":"'5.8.1.1'!H25","v":60},null,{"$f":"'5.8.1.1'!J25","v":60},{"$f":"'5.8.1.1'!K25","v":60},{"$f":"'5.8.1.1'!L25","v":60},null,{"$f":"'5.8.1.1'!N25","v":60}]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"'5.8.1.1'!G26","v":15},{"$f":"'5.8.1.1'!H26","v":15},null,{"$f":"'5.8.1.1'!J26","v":15},{"$f":"'5.8.1.1'!K26","v":15},{"$f":"'5.8.1.1'!L26","v":15},null,{"$f":"'5.8.1.1'!N26","v":15}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"'5.8.1.1'!G27","v":5},{"$f":"'5.8.1.1'!H27","v":5},null,{"$f":"'5.8.1.1'!J27","v":5},{"$f":"'5.8.1.1'!K27","v":5},{"$f":"'5.8.1.1'!L27","v":5},null,{"$f":"'5.8.1.1'!N27","v":5}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"'5.8.1.1'!G28","v":70},{"$f":"'5.8.1.1'!H28","v":70},null,{"$f":"'5.8.1.1'!J28","v":70},{"$f":"'5.8.1.1'!K28","v":70},{"$f":"'5.8.1.1'!L28","v":70},null,{"$f":"'5.8.1.1'!N28","v":70}]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"'5.8.1.1'!G29","v":5},{"$f":"'5.8.1.1'!H29","v":5},null,{"$f":"'5.8.1.1'!J29","v":5},{"$f":"'5.8.1.1'!K29","v":5},{"$f":"'5.8.1.1'!L29","v":5},null,{"$f":"'5.8.1.1'!N29","v":5}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"'5.8.1.1'!G30","v":55},{"$f":"'5.8.1.1'!H30","v":55},null,{"$f":"'5.8.1.1'!J30","v":55},{"$f":"'5.8.1.1'!K30","v":55},{"$f":"'5.8.1.1'!L30","v":55},null,{"$f":"'5.8.1.1'!N30","v":55}]
[]
[]
[null,"Remaining Asset Lives for Existing Assets (Tax Values) - as at 1 July 2008"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 1 - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Gold Coast"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"'5.8.1.1'!G37","v":38.000000000000007},{"$f":"'5.8.1.1'!H37","v":0},null,{"$f":"'5.8.1.1'!J37","v":0},{"$f":"'5.8.1.1'!K37","v":0},{"$f":"'5.8.1.1'!L37","v":0},null,{"$f":"'5.8.1.1'!N37","v":0}]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"'5.8.1.1'!G38","v":28.999999999999993},{"$f":"'5.8.1.1'!H38","v":0},null,{"$f":"'5.8.1.1'!J38","v":23},{"$f":"'5.8.1.1'!K38","v":23},{"$f":"'5.8.1.1'!L38","v":0},null,{"$f":"'5.8.1.1'!N38","v":0}]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"'5.8.1.1'!G39","v":0},{"$f":"'5.8.1.1'!H39","v":0},null,{"$f":"'5.8.1.1'!J39","v":39.805355273325119},{"$f":"'5.8.1.1'!K39","v":39.805355273325119},{"$f":"'5.8.1.1'!L39","v":0},null,{"$f":"'5.8.1.1'!N39","v":0}]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"'5.8.1.1'!G40","v":0},{"$f":"'5.8.1.1'!H40","v":0},null,{"$f":"'5.8.1.1'!J40","v":0},{"$f":"'5.8.1.1'!K40","v":0},{"$f":"'5.8.1.1'!L40","v":0},null,{"$f":"'5.8.1.1'!N40","v":0}]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"'5.8.1.1'!G41","v":14.023087645923212},{"$f":"'5.8.1.1'!H41","v":0},null,{"$f":"'5.8.1.1'!J41","v":0},{"$f":"'5.8.1.1'!K41","v":0},{"$f":"'5.8.1.1'!L41","v":0},null,{"$f":"'5.8.1.1'!N41","v":0}]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"'5.8.1.1'!G42","v":0},{"$f":"'5.8.1.1'!H42","v":0},null,{"$f":"'5.8.1.1'!J42","v":0},{"$f":"'5.8.1.1'!K42","v":0},{"$f":"'5.8.1.1'!L42","v":0},null,{"$f":"'5.8.1.1'!N42","v":0}]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"'5.8.1.1'!G43","v":0},{"$f":"'5.8.1.1'!H43","v":0},null,{"$f":"'5.8.1.1'!J43","v":0},{"$f":"'5.8.1.1'!K43","v":0},{"$f":"'5.8.1.1'!L43","v":0},null,{"$f":"'5.8.1.1'!N43","v":0}]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"'5.8.1.1'!G44","v":3.4953384614781653},{"$f":"'5.8.1.1'!H44","v":0},null,{"$f":"'5.8.1.1'!J44","v":2.364683203610396},{"$f":"'5.8.1.1'!K44","v":2.364683203610396},{"$f":"'5.8.1.1'!L44","v":0},null,{"$f":"'5.8.1.1'!N44","v":4}]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"'5.8.1.1'!G45","v":0},{"$f":"'5.8.1.1'!H45","v":0},null,{"$f":"'5.8.1.1'!J45","v":0},{"$f":"'5.8.1.1'!K45","v":0},{"$f":"'5.8.1.1'!L45","v":0},null,{"$f":"'5.8.1.1'!N45","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"'5.8.1.1'!G46","v":32.778628949752523},{"$f":"'5.8.1.1'!H46","v":0},null,{"$f":"'5.8.1.1'!J46","v":0},{"$f":"'5.8.1.1'!K46","v":0},{"$f":"'5.8.1.1'!L46","v":0},null,{"$f":"'5.8.1.1'!N46","v":0}]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"'5.8.1.1'!G47","v":0},{"$f":"'5.8.1.1'!H47","v":0},null,{"$f":"'5.8.1.1'!J47","v":0},{"$f":"'5.8.1.1'!K47","v":0},{"$f":"'5.8.1.1'!L47","v":0},null,{"$f":"'5.8.1.1'!N47","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"'5.8.1.1'!G48","v":0},{"$f":"'5.8.1.1'!H48","v":0},null,{"$f":"'5.8.1.1'!J48","v":0},{"$f":"'5.8.1.1'!K48","v":0},{"$f":"'5.8.1.1'!L48","v":0},null,{"$f":"'5.8.1.1'!N48","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"'5.8.1.1'!G49","v":45},{"$f":"'5.8.1.1'!H49","v":0},null,{"$f":"'5.8.1.1'!J49","v":41.100094439868066},{"$f":"'5.8.1.1'!K49","v":41.100094439868066},{"$f":"'5.8.1.1'!L49","v":44.87475473658067},null,{"$f":"'5.8.1.1'!N49","v":0}]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"'5.8.1.1'!G50","v":0},{"$f":"'5.8.1.1'!H50","v":0},null,{"$f":"'5.8.1.1'!J50","v":0},{"$f":"'5.8.1.1'!K50","v":0},{"$f":"'5.8.1.1'!L50","v":0},null,{"$f":"'5.8.1.1'!N50","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"'5.8.1.1'!G51","v":0},{"$f":"'5.8.1.1'!H51","v":0},null,{"$f":"'5.8.1.1'!J51","v":0},{"$f":"'5.8.1.1'!K51","v":0},{"$f":"'5.8.1.1'!L51","v":0},null,{"$f":"'5.8.1.1'!N51","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 2 - \",'Business Details'!$D$13)","v":"Geographic Area 2 - Logan"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"'5.8.1.1'!G55","v":42.107666031024301},{"$f":"'5.8.1.1'!H55","v":0},null,{"$f":"'5.8.1.1'!J55","v":0},{"$f":"'5.8.1.1'!K55","v":0},{"$f":"'5.8.1.1'!L55","v":0},null,{"$f":"'5.8.1.1'!N55","v":0}]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"'5.8.1.1'!G56","v":16.139606464185455},{"$f":"'5.8.1.1'!H56","v":0},null,{"$f":"'5.8.1.1'!J56","v":27.328495096895104},{"$f":"'5.8.1.1'!K56","v":27.328495096895104},{"$f":"'5.8.1.1'!L56","v":0},null,{"$f":"'5.8.1.1'!N56","v":0}]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"'5.8.1.1'!G57","v":0},{"$f":"'5.8.1.1'!H57","v":0},null,{"$f":"'5.8.1.1'!J57","v":20.963133111453999},{"$f":"'5.8.1.1'!K57","v":20.963133111453999},{"$f":"'5.8.1.1'!L57","v":0},null,{"$f":"'5.8.1.1'!N57","v":0}]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"'5.8.1.1'!G58","v":8.6333643133888032},{"$f":"'5.8.1.1'!H58","v":0},null,{"$f":"'5.8.1.1'!J58","v":7.4128255572655704},{"$f":"'5.8.1.1'!K58","v":7.4128255572655704},{"$f":"'5.8.1.1'!L58","v":0},null,{"$f":"'5.8.1.1'!N58","v":0}]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"'5.8.1.1'!G59","v":7.6466077283956535},{"$f":"'5.8.1.1'!H59","v":0},null,{"$f":"'5.8.1.1'!J59","v":0},{"$f":"'5.8.1.1'!K59","v":0},{"$f":"'5.8.1.1'!L59","v":0},null,{"$f":"'5.8.1.1'!N59","v":0}]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"'5.8.1.1'!G60","v":0},{"$f":"'5.8.1.1'!H60","v":0},null,{"$f":"'5.8.1.1'!J60","v":0},{"$f":"'5.8.1.1'!K60","v":0},{"$f":"'5.8.1.1'!L60","v":0},null,{"$f":"'5.8.1.1'!N60","v":0}]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"'5.8.1.1'!G61","v":0},{"$f":"'5.8.1.1'!H61","v":0},null,{"$f":"'5.8.1.1'!J61","v":0},{"$f":"'5.8.1.1'!K61","v":0},{"$f":"'5.8.1.1'!L61","v":0},null,{"$f":"'5.8.1.1'!N61","v":0}]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"'5.8.1.1'!G62","v":5.0726397424526226},{"$f":"'5.8.1.1'!H62","v":0},null,{"$f":"'5.8.1.1'!J62","v":6.8261758395496743},{"$f":"'5.8.1.1'!K62","v":6.8261758395496743},{"$f":"'5.8.1.1'!L62","v":0},null,{"$f":"'5.8.1.1'!N62","v":0}]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"'5.8.1.1'!G63","v":0},{"$f":"'5.8.1.1'!H63","v":0},null,{"$f":"'5.8.1.1'!J63","v":0},{"$f":"'5.8.1.1'!K63","v":0},{"$f":"'5.8.1.1'!L63","v":0},null,{"$f":"'5.8.1.1'!N63","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"'5.8.1.1'!G64","v":24.239229595193574},{"$f":"'5.8.1.1'!H64","v":0},null,{"$f":"'5.8.1.1'!J64","v":46.741455307409304},{"$f":"'5.8.1.1'!K64","v":46.741455307409304},{"$f":"'5.8.1.1'!L64","v":0},null,{"$f":"'5.8.1.1'!N64","v":0}]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"'5.8.1.1'!G65","v":0},{"$f":"'5.8.1.1'!H65","v":0},null,{"$f":"'5.8.1.1'!J65","v":0},{"$f":"'5.8.1.1'!K65","v":0},{"$f":"'5.8.1.1'!L65","v":0},null,{"$f":"'5.8.1.1'!N65","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"'5.8.1.1'!G66","v":0},{"$f":"'5.8.1.1'!H66","v":0},null,{"$f":"'5.8.1.1'!J66","v":0},{"$f":"'5.8.1.1'!K66","v":0},{"$f":"'5.8.1.1'!L66","v":0},null,{"$f":"'5.8.1.1'!N66","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"'5.8.1.1'!G67","v":42.035614164525008},{"$f":"'5.8.1.1'!H67","v":0},null,{"$f":"'5.8.1.1'!J67","v":43.218194007629016},{"$f":"'5.8.1.1'!K67","v":43.218194007629016},{"$f":"'5.8.1.1'!L67","v":0},null,{"$f":"'5.8.1.1'!N67","v":0}]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"'5.8.1.1'!G68","v":0},{"$f":"'5.8.1.1'!H68","v":0},null,{"$f":"'5.8.1.1'!J68","v":0},{"$f":"'5.8.1.1'!K68","v":0},{"$f":"'5.8.1.1'!L68","v":0},null,{"$f":"'5.8.1.1'!N68","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"'5.8.1.1'!G69","v":0},{"$f":"'5.8.1.1'!H69","v":0},null,{"$f":"'5.8.1.1'!J69","v":0},{"$f":"'5.8.1.1'!K69","v":0},{"$f":"'5.8.1.1'!L69","v":0},null,{"$f":"'5.8.1.1'!N69","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 3 - \",'Business Details'!$D$14)","v":"Geographic Area 3 - Redland"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"'5.8.1.1'!G73","v":42.061741525032133},{"$f":"'5.8.1.1'!H73","v":0},null,{"$f":"'5.8.1.1'!J73","v":0},{"$f":"'5.8.1.1'!K73","v":0},{"$f":"'5.8.1.1'!L73","v":0},null,{"$f":"'5.8.1.1'!N73","v":0}]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"'5.8.1.1'!G74","v":14.297395891650961},{"$f":"'5.8.1.1'!H74","v":0},null,{"$f":"'5.8.1.1'!J74","v":16.218374929426211},{"$f":"'5.8.1.1'!K74","v":16.218374929426211},{"$f":"'5.8.1.1'!L74","v":0},null,{"$f":"'5.8.1.1'!N74","v":0}]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"'5.8.1.1'!G75","v":0},{"$f":"'5.8.1.1'!H75","v":0},null,{"$f":"'5.8.1.1'!J75","v":22.635083995102026},{"$f":"'5.8.1.1'!K75","v":22.635083995102026},{"$f":"'5.8.1.1'!L75","v":0},null,{"$f":"'5.8.1.1'!N75","v":0}]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"'5.8.1.1'!G76","v":8.4689454739293613},{"$f":"'5.8.1.1'!H76","v":0},null,{"$f":"'5.8.1.1'!J76","v":12.276403403601782},{"$f":"'5.8.1.1'!K76","v":12.276403403601782},{"$f":"'5.8.1.1'!L76","v":0},null,{"$f":"'5.8.1.1'!N76","v":0}]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"'5.8.1.1'!G77","v":44.898011350311577},{"$f":"'5.8.1.1'!H77","v":0},null,{"$f":"'5.8.1.1'!J77","v":0},{"$f":"'5.8.1.1'!K77","v":0},{"$f":"'5.8.1.1'!L77","v":0},null,{"$f":"'5.8.1.1'!N77","v":0}]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"'5.8.1.1'!G78","v":0},{"$f":"'5.8.1.1'!H78","v":0},null,{"$f":"'5.8.1.1'!J78","v":0},{"$f":"'5.8.1.1'!K78","v":0},{"$f":"'5.8.1.1'!L78","v":0},null,{"$f":"'5.8.1.1'!N78","v":0}]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"'5.8.1.1'!G79","v":0},{"$f":"'5.8.1.1'!H79","v":0},null,{"$f":"'5.8.1.1'!J79","v":0},{"$f":"'5.8.1.1'!K79","v":0},{"$f":"'5.8.1.1'!L79","v":0},null,{"$f":"'5.8.1.1'!N79","v":0}]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"'5.8.1.1'!G80","v":4.6510969968974587},{"$f":"'5.8.1.1'!H80","v":0},null,{"$f":"'5.8.1.1'!J80","v":2.8600576581759132},{"$f":"'5.8.1.1'!K80","v":2.8600576581759132},{"$f":"'5.8.1.1'!L80","v":0},null,{"$f":"'5.8.1.1'!N80","v":0}]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"'5.8.1.1'!G81","v":0},{"$f":"'5.8.1.1'!H81","v":0},null,{"$f":"'5.8.1.1'!J81","v":0},{"$f":"'5.8.1.1'!K81","v":0},{"$f":"'5.8.1.1'!L81","v":0},null,{"$f":"'5.8.1.1'!N81","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"'5.8.1.1'!G82","v":0},{"$f":"'5.8.1.1'!H82","v":0},null,{"$f":"'5.8.1.1'!J82","v":23.003062394783822},{"$f":"'5.8.1.1'!K82","v":23.003062394783822},{"$f":"'5.8.1.1'!L82","v":0},null,{"$f":"'5.8.1.1'!N82","v":0}]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"'5.8.1.1'!G83","v":0},{"$f":"'5.8.1.1'!H83","v":0},null,{"$f":"'5.8.1.1'!J83","v":0},{"$f":"'5.8.1.1'!K83","v":0},{"$f":"'5.8.1.1'!L83","v":0},null,{"$f":"'5.8.1.1'!N83","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"'5.8.1.1'!G84","v":0},{"$f":"'5.8.1.1'!H84","v":0},null,{"$f":"'5.8.1.1'!J84","v":0},{"$f":"'5.8.1.1'!K84","v":0},{"$f":"'5.8.1.1'!L84","v":0},null,{"$f":"'5.8.1.1'!N84","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"'5.8.1.1'!G85","v":36.474226453561677},{"$f":"'5.8.1.1'!H85","v":0},null,{"$f":"'5.8.1.1'!J85","v":50.998795006941485},{"$f":"'5.8.1.1'!K85","v":50.998795006941485},{"$f":"'5.8.1.1'!L85","v":0},null,{"$f":"'5.8.1.1'!N85","v":0}]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"'5.8.1.1'!G86","v":0},{"$f":"'5.8.1.1'!H86","v":0},null,{"$f":"'5.8.1.1'!J86","v":0},{"$f":"'5.8.1.1'!K86","v":0},{"$f":"'5.8.1.1'!L86","v":0},null,{"$f":"'5.8.1.1'!N86","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"'5.8.1.1'!G87","v":0},{"$f":"'5.8.1.1'!H87","v":0},null,{"$f":"'5.8.1.1'!J87","v":0},{"$f":"'5.8.1.1'!K87","v":0},{"$f":"'5.8.1.1'!L87","v":0},null,{"$f":"'5.8.1.1'!N87","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 4 - \",'Business Details'!$D$15)","v":"Geographic Area 4 - Allconnex (all districts)"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"'5.8.1.1'!G91","v":0},{"$f":"'5.8.1.1'!H91","v":0},null,{"$f":"'5.8.1.1'!J91","v":0},{"$f":"'5.8.1.1'!K91","v":0},{"$f":"'5.8.1.1'!L91","v":0},null,{"$f":"'5.8.1.1'!N91","v":0}]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"'5.8.1.1'!G92","v":0},{"$f":"'5.8.1.1'!H92","v":0},null,{"$f":"'5.8.1.1'!J92","v":0},{"$f":"'5.8.1.1'!K92","v":0},{"$f":"'5.8.1.1'!L92","v":0},null,{"$f":"'5.8.1.1'!N92","v":0}]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"'5.8.1.1'!G93","v":0},{"$f":"'5.8.1.1'!H93","v":0},null,{"$f":"'5.8.1.1'!J93","v":0},{"$f":"'5.8.1.1'!K93","v":0},{"$f":"'5.8.1.1'!L93","v":0},null,{"$f":"'5.8.1.1'!N93","v":0}]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"'5.8.1.1'!G94","v":0},{"$f":"'5.8.1.1'!H94","v":0},null,{"$f":"'5.8.1.1'!J94","v":0},{"$f":"'5.8.1.1'!K94","v":0},{"$f":"'5.8.1.1'!L94","v":0},null,{"$f":"'5.8.1.1'!N94","v":0}]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"'5.8.1.1'!G95","v":0},{"$f":"'5.8.1.1'!H95","v":0},null,{"$f":"'5.8.1.1'!J95","v":0},{"$f":"'5.8.1.1'!K95","v":0},{"$f":"'5.8.1.1'!L95","v":0},null,{"$f":"'5.8.1.1'!N95","v":0}]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"'5.8.1.1'!G96","v":0},{"$f":"'5.8.1.1'!H96","v":0},null,{"$f":"'5.8.1.1'!J96","v":0},{"$f":"'5.8.1.1'!K96","v":0},{"$f":"'5.8.1.1'!L96","v":0},null,{"$f":"'5.8.1.1'!N96","v":0}]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"'5.8.1.1'!G97","v":0},{"$f":"'5.8.1.1'!H97","v":0},null,{"$f":"'5.8.1.1'!J97","v":0},{"$f":"'5.8.1.1'!K97","v":0},{"$f":"'5.8.1.1'!L97","v":0},null,{"$f":"'5.8.1.1'!N97","v":0}]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"'5.8.1.1'!G98","v":0},{"$f":"'5.8.1.1'!H98","v":0},null,{"$f":"'5.8.1.1'!J98","v":0},{"$f":"'5.8.1.1'!K98","v":0},{"$f":"'5.8.1.1'!L98","v":0},null,{"$f":"'5.8.1.1'!N98","v":0}]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"'5.8.1.1'!G99","v":0},{"$f":"'5.8.1.1'!H99","v":0},null,{"$f":"'5.8.1.1'!J99","v":0},{"$f":"'5.8.1.1'!K99","v":0},{"$f":"'5.8.1.1'!L99","v":0},null,{"$f":"'5.8.1.1'!N99","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"'5.8.1.1'!G100","v":0},{"$f":"'5.8.1.1'!H100","v":0},null,{"$f":"'5.8.1.1'!J100","v":0},{"$f":"'5.8.1.1'!K100","v":0},{"$f":"'5.8.1.1'!L100","v":0},null,{"$f":"'5.8.1.1'!N100","v":0}]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"'5.8.1.1'!G101","v":0},{"$f":"'5.8.1.1'!H101","v":0},null,{"$f":"'5.8.1.1'!J101","v":0},{"$f":"'5.8.1.1'!K101","v":0},{"$f":"'5.8.1.1'!L101","v":0},null,{"$f":"'5.8.1.1'!N101","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"'5.8.1.1'!G102","v":0},{"$f":"'5.8.1.1'!H102","v":0},null,{"$f":"'5.8.1.1'!J102","v":0},{"$f":"'5.8.1.1'!K102","v":0},{"$f":"'5.8.1.1'!L102","v":0},null,{"$f":"'5.8.1.1'!N102","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"'5.8.1.1'!G103","v":0},{"$f":"'5.8.1.1'!H103","v":0},null,{"$f":"'5.8.1.1'!J103","v":0},{"$f":"'5.8.1.1'!K103","v":0},{"$f":"'5.8.1.1'!L103","v":0},null,{"$f":"'5.8.1.1'!N103","v":0}]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"'5.8.1.1'!G104","v":0},{"$f":"'5.8.1.1'!H104","v":0},null,{"$f":"'5.8.1.1'!J104","v":0},{"$f":"'5.8.1.1'!K104","v":0},{"$f":"'5.8.1.1'!L104","v":0},null,{"$f":"'5.8.1.1'!N104","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"'5.8.1.1'!G105","v":0},{"$f":"'5.8.1.1'!H105","v":0},null,{"$f":"'5.8.1.1'!J105","v":0},{"$f":"'5.8.1.1'!K105","v":0},{"$f":"'5.8.1.1'!L105","v":0},null,{"$f":"'5.8.1.1'!N105","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 5 - \",'Business Details'!$D$16)","v":"Geographic Area 5 - "}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"'5.8.1.1'!G109","v":0},{"$f":"'5.8.1.1'!H109","v":0},null,{"$f":"'5.8.1.1'!J109","v":0},{"$f":"'5.8.1.1'!K109","v":0},{"$f":"'5.8.1.1'!L109","v":0},null,{"$f":"'5.8.1.1'!N109","v":0}]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"'5.8.1.1'!G110","v":0},{"$f":"'5.8.1.1'!H110","v":0},null,{"$f":"'5.8.1.1'!J110","v":0},{"$f":"'5.8.1.1'!K110","v":0},{"$f":"'5.8.1.1'!L110","v":0},null,{"$f":"'5.8.1.1'!N110","v":0}]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"'5.8.1.1'!G111","v":0},{"$f":"'5.8.1.1'!H111","v":0},null,{"$f":"'5.8.1.1'!J111","v":0},{"$f":"'5.8.1.1'!K111","v":0},{"$f":"'5.8.1.1'!L111","v":0},null,{"$f":"'5.8.1.1'!N111","v":0}]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"'5.8.1.1'!G112","v":0},{"$f":"'5.8.1.1'!H112","v":0},null,{"$f":"'5.8.1.1'!J112","v":0},{"$f":"'5.8.1.1'!K112","v":0},{"$f":"'5.8.1.1'!L112","v":0},null,{"$f":"'5.8.1.1'!N112","v":0}]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"'5.8.1.1'!G113","v":0},{"$f":"'5.8.1.1'!H113","v":0},null,{"$f":"'5.8.1.1'!J113","v":0},{"$f":"'5.8.1.1'!K113","v":0},{"$f":"'5.8.1.1'!L113","v":0},null,{"$f":"'5.8.1.1'!N113","v":0}]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"'5.8.1.1'!G114","v":0},{"$f":"'5.8.1.1'!H114","v":0},null,{"$f":"'5.8.1.1'!J114","v":0},{"$f":"'5.8.1.1'!K114","v":0},{"$f":"'5.8.1.1'!L114","v":0},null,{"$f":"'5.8.1.1'!N114","v":0}]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"'5.8.1.1'!G115","v":0},{"$f":"'5.8.1.1'!H115","v":0},null,{"$f":"'5.8.1.1'!J115","v":0},{"$f":"'5.8.1.1'!K115","v":0},{"$f":"'5.8.1.1'!L115","v":0},null,{"$f":"'5.8.1.1'!N115","v":0}]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"'5.8.1.1'!G116","v":0},{"$f":"'5.8.1.1'!H116","v":0},null,{"$f":"'5.8.1.1'!J116","v":0},{"$f":"'5.8.1.1'!K116","v":0},{"$f":"'5.8.1.1'!L116","v":0},null,{"$f":"'5.8.1.1'!N116","v":0}]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"'5.8.1.1'!G117","v":0},{"$f":"'5.8.1.1'!H117","v":0},null,{"$f":"'5.8.1.1'!J117","v":0},{"$f":"'5.8.1.1'!K117","v":0},{"$f":"'5.8.1.1'!L117","v":0},null,{"$f":"'5.8.1.1'!N117","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"'5.8.1.1'!G118","v":0},{"$f":"'5.8.1.1'!H118","v":0},null,{"$f":"'5.8.1.1'!J118","v":0},{"$f":"'5.8.1.1'!K118","v":0},{"$f":"'5.8.1.1'!L118","v":0},null,{"$f":"'5.8.1.1'!N118","v":0}]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"'5.8.1.1'!G119","v":0},{"$f":"'5.8.1.1'!H119","v":0},null,{"$f":"'5.8.1.1'!J119","v":0},{"$f":"'5.8.1.1'!K119","v":0},{"$f":"'5.8.1.1'!L119","v":0},null,{"$f":"'5.8.1.1'!N119","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"'5.8.1.1'!G120","v":0},{"$f":"'5.8.1.1'!H120","v":0},null,{"$f":"'5.8.1.1'!J120","v":0},{"$f":"'5.8.1.1'!K120","v":0},{"$f":"'5.8.1.1'!L120","v":0},null,{"$f":"'5.8.1.1'!N120","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"'5.8.1.1'!G121","v":0},{"$f":"'5.8.1.1'!H121","v":0},null,{"$f":"'5.8.1.1'!J121","v":0},{"$f":"'5.8.1.1'!K121","v":0},{"$f":"'5.8.1.1'!L121","v":0},null,{"$f":"'5.8.1.1'!N121","v":0}]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"'5.8.1.1'!G122","v":0},{"$f":"'5.8.1.1'!H122","v":0},null,{"$f":"'5.8.1.1'!J122","v":0},{"$f":"'5.8.1.1'!K122","v":0},{"$f":"'5.8.1.1'!L122","v":0},null,{"$f":"'5.8.1.1'!N122","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"'5.8.1.1'!G123","v":0},{"$f":"'5.8.1.1'!H123","v":0},null,{"$f":"'5.8.1.1'!J123","v":0},{"$f":"'5.8.1.1'!K123","v":0},{"$f":"'5.8.1.1'!L123","v":0},null,{"$f":"'5.8.1.1'!N123","v":0}]

{"sheet":"5.10.0","index":33,"n_rows":162,"n_cols":27,"rows_kept":162,"cut":false,"hidden":false,"merged":[[160,1,161,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Weighted Average Cost of Capital Parameters for \",'Business Details'!$D$9)","v":"Weighted Average Cost of Capital Parameters for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[null,null,null,null,null,0,1,2]
[null,null,null,null,null,"For Year Ending 30 June:"]
[null,null,"WACC Parameters",null,null,{"$f":"'Business Details'!D26","v":2012},{"$f":"F11+1","v":2013},{"$f":"G11+1","v":2014},null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"Z11","v":" "}]
[null,null," "]
[]
[null,"Weighted Average Cost of Capital Parameters"]
[null,null,"Risk free rate",null,"%",4.9099999999999998E-2,4.9099999999999998E-2,4.9099999999999998E-2,null,"QCA's WACC has been used"]
[null,null,"Market risk premium",null,"%",0.06,0.06,0.06]
[null,null,"Debt margin",null,"%",4.7800000000000002E-2,4.7800000000000002E-2,4.7800000000000002E-2]
[null,null,"Asset beta",null,"%",0.35,0.35,0.35]
[null,null,"Debt beta",null,"%",0.11,0.11,0.11]
[]
[null,"Capital structure"]
[null,null,"Debt (D / (D+E))",null,"%",0.6,0.6,0.6]
[null,null,"Corporate tax rate",null,"%",0.3,0.3,0.3]
[null,null,"Imputation gamma",null,"%",0.5,0.5,0.5]
[null,null,"Inflation rate",null,"%"]
[]
[null,"Weighted Average Cost of Capital"]
[null,null,"Nominal Post-tax Return on capital",null,"%",9.35E-2,9.35E-2,9.35E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"Z162","v":" "}]

{"sheet":"5.11.1","index":34,"n_rows":655,"n_cols":46,"rows_kept":655,"cut":false,"hidden":false,"merged":[[0,26,2,28],[29,2,29,3],[150,2,150,3],[166,2,166,3],[181,2,181,3],[106,2,106,3],[90,2,90,3],[44,2,44,3],[60,2,60,3],[75,2,75,3],[135,2,135,3],[196,2,196,3],[212,2,212,3],[633,2,633,3],[451,2,451,3],[466,2,466,3],[317,2,317,3],[482,2,482,3],[497,2,497,3],[512,2,512,3],[240,2,240,3],[255,2,255,3],[271,2,271,3],[286,2,286,3],[301,2,301,3],[528,2,528,3],[345,2,345,3],[649,2,649,3],[572,2,572,3],[587,2,587,3],[603,2,603,3],[618,2,618,3],[360,2,360,3],[376,2,376,3],[391,2,391,3],[406,2,406,3],[422,2,422,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond , additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Operating Costs Details for \",'Business Details'!D9,\" - By Geographic Area, Service Level and Opex Category\")","v":"Operating Costs Details for Allconnex Water - By Geographic Area, Service Level and Opex Category"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,null,null,null,null,0,1,2,3,4,{"$f":"J10+1","v":5},{"$f":"K10+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.1'!M12","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"J12+1","v":2014},{"$f":"K12+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS12","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Gold Coast"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",53446.951999999997,78528,87055.009740000009,109826.6312339322,127884.44254943801,147001.44073000317]
[null,null,"Employee expenses",null,"$'000",11035,11871,15263.796653409205,19297.728881709543,21973.424588361013,22008.376851041132]
[null,null,"Contractor expenses",null,"$'000",1401.3,828.2,2675.0308024153996,694.81505651999998,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,3139.4955708922007,3940.3610447845085,4350.1585934420982,4658.4978345452737]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,653.61643092200006,1202.8244264399996,1232.8950397400001,1189.0317135619]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",22712.1,26593.599999999999,11625.459980498001,10125.794974747556,10695.968920964648,10772.79717922557]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,168.2928,255.63395832000003,266.31937774519997,257.50913700251999]
[null,null,"Corporate Costs",null,"$'000",0,0,10664.698624829598,7170.9495416835452,6841.4184775616968,6711.3494826356127]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,41.756172255199992,320.29090207920001,656.59641611199993,633.23646608315596]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C17","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F18:F29)","v":88595.351999999984},117820.79999999999,131287.15677522161,152835.03002021654,173901.2239633647,193232.23939409835,{"$f":"SUM(L18:L29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C32","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F33:F44)","v":0},0,0,0,0,0,{"$f":"SUM(L33:L44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",16945.4709,19904.6865,23238.62026200959,26247.633388071888,29763.103154991128,29783.838634519656]
[null,null,"Contractor expenses",null,"$'000",1851.8130000000001,976.76226000000008,4072.6449924649519,1057.832701616124,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,4779.7770792451965,5999.0679969200537,6622.9710685997397,7092.4072579420881]
[null,null,"Sludge handling costs",null,"$'000",0,0,2302.435303623,2419.9113076919989,2480.4090618240002,2466.1467079311901]
[null,null,"Chemicals costs",null,"$'000",0,0,995.10917107336161,1831.2599887568274,1877.041492493538,1810.2610443765318]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",31638.179040000003,41991.748440000003,17699.374277083396,33186.04975028224,33102.427024446297,32249.696870406886]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,256.22016336000002,389.19415780778405,405.46235175722722,392.04905468016631]
[null,null,"Corporate Costs",null,"$'000",0,0,16236.647223404729,10917.531011525598,10415.830979905144,10217.8052822637]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,63.572376694164241,487.63219373291309,999.64609892881435,964.08135574032485]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C48","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F49:F60)","v":50435.462940000005},62873.197200000002,69644.400848958394,82536.112496405432,85666.891232945913,84976.286207860539,{"$f":"SUM(L48:L60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",1447.5291000000002,1700.3135000000002,1985.1073641812161,2242.1456069046535,2542.4467798738751,2544.2180620174713,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",158.18700000000001,83.437740000000005,347.89662531964797,90.363001863875994,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,408.3018084626039,512.45701873180076,565.75254867990816,605.85308933034003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,196.680406377,206.71553230799995,211.88341817600002,210.66508836881002,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,85.004984004638601,156.43130480317194,160.34208776646199,154.63751676156846,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",2702.6209600000007,3587.0515600000003,1511.9296164186073,2834.8443670326842,2827.7010819753868,2754.8585083045937,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,21.887036639999998,33.246043872215999,34.635718097572749,33.48991707731367,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,1386.9794165656701,932.6057642538417,889.74915675516627,872.83325270178329,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,5.4305286506357584,41.654893787886955,85.392540959185581,82.354502004519205,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C63","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F64:F75)","v":4308.3370600000007},5370.8028000000004,5949.21778662002,7050.4635335581315,7317.9033322835567,7258.9099365663997,{"$f":"SUM(L63:L75)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C78","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F78:F90)","v":0},0,0,0,0,{"$f":"SUM(K78:K90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",2183,2657,1612.6458399999999,2250.2299957471569,2469.6174357916989,2491.3500692266662]
[null,null,"Contractor expenses",null,"$'000",35,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",5017.8999999999996,5614,511.21802000000002,765.02901288842872,772.97673322866797,758.90607818423098]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,63.622699999999995,42.779940386075317,40.814047417989677,40.038091065672596]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C94","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F95:F106)","v":7235.9},8271,2187.4865599999998,3058.0389490216612,3283.4082164383562,3290.2942384765697,{"$f":"SUM(L95:L106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F107+F91+F76+F61+F45+F30","v":150575.052},194335.8,209068.26197080003,245479.64499920176,270169.42674503254,{"$f":"K107+K91+K76+K61+K45+K30","v":288757.72977700183},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,0,0,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA11","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F12","v":2009},{"$f":"G12","v":2010},{"$f":"H12","v":2011},{"$f":"I12","v":2012},{"$f":"J12","v":2013},{"$f":"K12","v":2014},{"$f":"L12","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA12","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS118","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Logan"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",21628,32926,32671.411,42696.794753799681,49103.619834917794,55867.530374192371]
[null,null,"Employee expenses",null,"$'000",5072,6163,6209.4547200620027,8986.2032809227712,10190.224615407387,10198.468683043975]
[null,null,"Contractor expenses",null,"$'000",1023,50,622.70143023150001,357.15764970000004,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,304.50639472950002,23.054382000000004,25.452037728000004,27.256078162160648]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,1.6722125450000001,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",6061.8890845070418,8068.7042253521122,5538.9470217550033,3256.7278343654725,3482.5488673143868,3578.3692104130214]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,86.507999999999996,131.40421020000002,136.89686504699998,132.36811333470001]
[null,null,"Corporate Costs",null,"$'000",0,0,5708.8142248059994,3767.4232833778888,3604.0700767581939,3546.741844289033]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,21.342796121999996,164.63999266200003,337.51201931999998,325.50424146441003]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C123","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F124:F135)","v":33784.889084507042},47207.704225352114,51165.357800251004,59383.405387027808,66880.324316492755,{"$f":"SUM(K124:K135)","v":73676.238544899665},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C138","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F139:F150)","v":0},0,0,0,0,0,{"$f":"SUM(L139:L150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",5155.92,8097.7049999999999,9011.9646577749627,12041.865884614614,13473.681359866509,13498.683771105234]
[null,null,"Contractor expenses",null,"$'000",584.95499999999993,0,816.30631785742924,410.38738242939007,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,1391.0861436527418,2023.1867140170868,2233.5981322748648,2391.9155678905067]
[null,null,"Sludge handling costs",null,"$'000",0,0,1571.008692393,1839.5602996320001,1885.5492739560002,1874.70736294977]
[null,null,"Chemicals costs",null,"$'000",0,0,371.6894824755916,680.76926531492927,697.78852853072362,672.96295527243944]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",11391.134815140846,13859.649507042253,8119.6916106958242,11704.592070893405,12160.052970604685,11975.212410149379]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,99.400899600000017,150.98830981074005,157.29957389017892,152.09587025273891]
[null,null,"Corporate Costs",null,"$'000",0,0,6927.3869949892733,4324.5821001918239,4137.0708225306962,4071.2644001237395]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,24.603503964281405,189.17745619757946,387.81382468928405,374.01644270099854]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C154","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F155:F166)","v":17132.009815140846},21957.354507042255,28333.138303403102,33365.109483101558,35132.854486342942,35010.858780444803,{"$f":"SUM(L154:L166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",300.08,471.29500000000002,769.82700376304081,1028.6495659602408,1150.9592130918204,1153.0949883707608,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",34.045000000000002,0,69.731148611070964,35.056427870610001,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,118.83043471775835,172.82621772836725,190.8001443721175,204.32405860521317,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,134.199917607,157.14034036800001,161.06884604400003,160.14269995023002,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,31.750745979408503,58.181455178961976,59.635994257647639,57.514294510890252,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",662.97610035211267,806.64626760563385,693.60656654918193,999.83870181190832,1038.7454344801786,1022.9558413966744,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,8.4911004000000005,12.897839989260003,13.4369656628211,12.992450872561111,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,591.75660100472771,369.41779147410887,353.40005832320173,347.77869129462522,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,2.1016995137186001,16.160062740420603,33.128131990716,31.949521372591533,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C169","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F170:F181)","v":997.10110035211267},1277.9412676056338,2420.2952181459073,2850.1684031218774,3001.1747882225031,2990.7525463735465,{"$f":"SUM(L169:L181)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C184","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F184:F196)","v":0},0,0,0,0,{"$f":"SUM(K184:K196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",436,286,1319.8966199999998,826.90086076393914,879.10251782532464,886.83861998218777]
[null,null,"Contractor expenses",null,"$'000",8,0,11.24624,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,43.934089999999998,80.13855950610872,82.142027211628744,79.219619016670194]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",1035,504,1124.7638399999998,1250.8519605691258,1307.2920615782532,1299.0782745905158]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,243.3175,155.64098111625307,148.89248182790672,146.52411977352114]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C200","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F201:F212)","v":1479},790,2743.1582899999994,2313.5323619554265,2417.429088443113,2411.6606333628952,{"$f":"SUM(L201:L212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F213+F197+F182+F167+F151+F136","v":53393},71233,84661.94961180001,97912.215635206667,107431.78267950131,{"$f":"K213+K197+K182+K167+K151+K136","v":114089.51050508091},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,0,0]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F117","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA117","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F118","v":2009},{"$f":"G118","v":2010},{"$f":"H118","v":2011},{"$f":"I118","v":2012},{"$f":"J118","v":2013},{"$f":"K118","v":2014},{"$f":"L118","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA118","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS223","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Redland"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",6754.87,8743.357,10596.93878,14808.826935318173,18429.714646755634,22211.743039779274,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",2231.1710000000003,2572.8580000000002,3273.7727658396011,3909.5933392371526,4396.5994346288235,4404.2017866001534,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",50.838999999999999,33,239.99840487270004,136.35307026000001,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,850.28593012109991,8.8015356000000011,9.7168953024000011,10.405628841434115,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,235.30005332099995,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",3584.1023855633794,4451.3572007042258,2504.6689655489999,1697.0669145509626,1792.8500191542651,1810.2510315425377,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,33.026400000000002,50.166551160000004,52.263497292599993,50.534543143259995,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,2184.5363088947997,953.49659035224886,878.08226711926341,858.92632026471119,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,8.1248833775999998,62.855068359600004,128.85290325599999,124.26866047417799,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C228","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F229:F240)","v":12620.98238556338},15800.572200704226,19926.652491975801,21627.160004838141,25688.079663508986,29470.331010645554,{"$f":"SUM(L229:L240)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C243","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F244:F255)","v":0},0,0,0,0,{"$f":"SUM(K244:K255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",3252.6108000000004,3497.0688,4119.301127664361,5311.0767969395547,5967.8990104923887,5981.2996673815533]
[null,null,"Contractor expenses",null,"$'000",47.8035,4.5,301.98360440457003,171.56943876599999,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,1069.8921523610099,1575.0752212472721,1738.8830442569893,1862.1350744339245]
[null,null,"Sludge handling costs",null,"$'000",0,0,1165.6826280000002,1107.0000000000002,1134.675,1128.1506187500001]
[null,null,"Chemicals costs",null,"$'000",0,0,296.07179371109993,557.65130399999998,571.59252900000001,551.25669680999999]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",7054.2905529929603,8442.9232193661974,3151.5582883059001,6963.4918768558509,7204.7161947559789,7050.5447694317254]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,41.556239999999995,63.123235956000002,65.761767456659996,63.586270473065994]
[null,null,"Corporate Costs",null,"$'000",0,0,2748.7438879546794,1746.1958547957436,1664.9649312033032,1637.6409532022942]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,10.223324480159997,79.088859396359993,162.13217826959996,156.36394760383979]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C259","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F260:F271)","v":10354.70485299296},11944.492019366196,12905.013046881779,17574.272587956781,18510.62465543492,18430.977998086404,{"$f":"SUM(L259:L271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",361.40120000000002,388.56320000000005,457.70012529604003,590.11964410439475,663.0998900547097,664.58885193128367]
[null,null,"Contractor expenses",null,"$'000",5.3115000000000006,0.5,33.553733822729995,19.063270973999995,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,118.87690581788996,175.00835791636359,193.2092271396655,206.90389715932494]
[null,null,"Sludge handling costs",null,"$'000",0,0,129.52029200000001,123.00000000000003,126.075,125.35006875000002]
[null,null,"Chemicals costs",null,"$'000",0,0,32.896865967899991,61.961255999999992,63.510280999999999,61.250744090000005]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",783.81006144366222,938.10257992957747,350.17314314509991,773.72131965065,800.5240216395531,783.39386327019179]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,4.6173599999999988,7.0136928839999992,7.3068630507399979,7.0651411636739976]
[null,null,"Corporate Costs",null,"$'000",0,0,305.41598755051984,194.02176164397147,184.99610346703366,181.96010591136599]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,1.1359249422399995,8.7876510440399986,18.014686474399994,17.373771955982196]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C274","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F275:F286)","v":1150.5227614436621},1327.1657799295776,1433.8903385424198,1952.6969542174199,2056.7360728261024,2047.8864442318227,{"$f":"SUM(L274:L286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C289","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F289:F301)","v":0},0,0,0,0,{"$f":"SUM(K289:K301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",0,0,273.44961999999998,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,10.088559999999999,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,616.99989999999991,969.12451724027846,1006.4964531077031,990.68721116093457]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,43.416059999999995,23.981858310288988,22.608849130398799,22.198482469937939]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C305","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F306:F317)","v":0},0,943.95413999999982,993.10637555056746,1029.105302238102,{"$f":"SUM(K306:K317)","v":1012.8856936308725},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F318+F302+F287+F272+F256+F241","v":24126.210000000003},29072.23,35209.510017399996,42147.235922562904,47284.545694008106,{"$f":"K318+K302+K287+K272+K256+K241","v":50962.081146594654},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,0,0]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F222","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA222","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F223","v":2009},{"$f":"G223","v":2010},{"$f":"H223","v":2011},{"$f":"I223","v":2012},{"$f":"J223","v":2013},{"$f":"K223","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA223","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS328","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Allconnex (all districts)"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C333","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F334:F345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C348","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F349:F360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C364","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F364:F376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C379","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F379:F391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C394","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F394:F406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C410","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F411:F422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F423+F407+F392+F377+F361+F346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F327","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA327","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F328","v":2009},{"$f":"G328","v":2010},{"$f":"H328","v":2011},{"$f":"I328","v":2012},{"$f":"J328","v":2013},{"$f":"K328","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA328","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS434","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - "}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C439","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F440:F451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C454","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F455:F466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C470","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F470:F482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C485","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F485:F497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C500","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F500:F512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C516","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F517:F528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F529+F513+F498+F483+F467+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F433","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA433","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F434","v":2009},{"$f":"G434","v":2010},{"$f":"H434","v":2011},{"$f":"I434","v":2012},{"$f":"J434","v":2013},{"$f":"K434","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA434","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS539","v":" "}]
[null,null," "]
[null,"Unallocated operating expenditure"]
[null,null,"Please specify",null,"$'000"]
[null,null,"Please specify",null,"$'000"]
[null,null,"Please specify",null,"$'000"]
[]
[null,"TOTAL UNALLOCATED OPERATING EXPENDITURE",null,null,"$'000",{"$f":"SUM(F542:F544)","v":0},{"$f":"SUM(G542:G544)","v":0},{"$f":"SUM(H542:H544)","v":0},{"$f":"SUM(I542:I544)","v":0},{"$f":"SUM(J542:J544)","v":0},{"$f":"SUM(K542:K544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F538","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA538","v":"For Year Ending 30 June 2012:"}]
[null,null,null,null,null,{"$f":"F539","v":2009},{"$f":"G539","v":2010},{"$f":"H539","v":2011},{"$f":"I539","v":2012},{"$f":"J539","v":2013},{"$f":"K539","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA539","v":"Supporting Documents"}]
[null,null," "]
[null,"TOTAL"]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F18+F124+F229+F334+F440","v":81829.821999999986},{"$f":"G18+G124+G229+G334+G440","v":120197.357},130323.35952,167332.25292305008,{"$f":"J18+J124+J229+J334+J440","v":195417.77703111144},225080.71414397482,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"N18+N124+N229+N334+N440","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F19+F125+F230+F335+F441","v":18338.171000000002},20606.858,24747.024139310808,32193.525501869466,36560.248638397221,36611.047320685262,{"$error":"#REF!"},{"$f":"M19+M125+M230+M335+M441","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",{"$f":"F20+F126+F231+F336+F442","v":2475.1390000000001},911.2,3537.7306375195999,1188.3257764800001,0,0,{"$error":"#REF!"},{"$f":"M20+M126+M231+M336+M442","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",{"$f":"F21+F127+F232+F337+F443","v":0},0,0,0,0,0,{"$error":"#REF!"},{"$f":"M21+M127+M232+M337+M443","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",{"$f":"F22+F128+F233+F338+F444","v":0},0,4294.2878957428011,3972.2169623845084,4385.327526472498,4696.1595415488682,{"$error":"#REF!"},{"$f":"M22+M128+M233+M338+M444","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"F23+F129+F234+F339+F445","v":0},0,0,0,0,0,{"$error":"#REF!"},{"$f":"M23+M129+M234+M339+M445","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",{"$f":"F24+F130+F235+F340+F446","v":0},0,890.58869678799999,1202.8244264399996,1232.8950397400001,1189.0317135619,{"$error":"#REF!"},{"$f":"M24+M130+M235+M340+M446","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"F25+F131+F236+F341+F447","v":32358.09147007042},39113.661426056336,19669.075967802004,15079.58972366399,15971.367807433298,16161.417421181128,{"$error":"#REF!"},{"$f":"M25+M131+M236+M341+M447","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"F26+F132+F237+F342+F448","v":0},0,287.8272,437.20471968000004,455.47974008479997,440.41179348048001,{"$error":"#REF!"},{"$f":"M26+M132+M237+M342+M448","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",{"$f":"F27+F133+F238+F343+F449","v":0},0,18558.049158530397,11891.869415413683,11323.570821439154,11117.017647189356,{"$error":"#REF!"},{"$f":"M27+M133+M238+M343+M449","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"F28+F134+F239+F344+F450","v":0},0,0,0,0,0,{"$error":"#REF!"},{"$f":"M28+M134+M239+M344+M450","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",{"$f":"F29+F135+F240+F345+F451","v":0},0,71.223851754799995,547.78596310080002,1122.9613386879998,1083.009368021744,{"$error":"#REF!"},{"$f":"M29+M135+M240+M345+M451","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C560","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F561:F572)","v":135001.2234700704},180829.07642605633,202379.1670674484,233845.5954120825,266469.62794336642,296378.80894964351,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F33+F139+F244+F353+F459","v":0},{"$f":"G33+G139+G244+G353+G459","v":0},{"$f":"H33+H139+H244+H353+H459","v":0},{"$f":"I33+I139+I244+I349+I455","v":0},0,0,{"$f":"L33+L139+L248+L353+L459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F34+F140+F245+F354+F460","v":0},0,0,0,0,0,{"$f":"L34+L140+L249+L354+L460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0,{"$f":"L35+L141+L250+L355+L461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,{"$f":"L36+L142+L251+L356+L462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0,{"$f":"L37+L143+L252+L357+L463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0,{"$f":"L38+L144+L253+L358+L464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0,{"$f":"L39+L145+L254+L359+L465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0,{"$f":"L40+L146+L255+L360+L466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0,{"$f":"L41+L147+L256+L361+L467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0,{"$f":"L42+L148+L257+L362+L468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,{"$f":"L43+L149+L258+L363+L469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0,{"$f":"L44+L150+L259+L364+L470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C575","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F576:F587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F49+F155+F260+F373+F479","v":0},{"$f":"G49+G155+G260+G373+G479","v":0},{"$f":"H49+H155+H260+H373+H479","v":0},{"$f":"I49+I155+I260+I365+I471","v":0},0,0,{"$f":"L49+L155+L268+L373+L479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F50+F156+F261+F374+F480","v":25354.001700000001},31499.460299999999,36369.886047448912,43600.576069626055,49204.683525350025,49263.822073006442,{"$f":"L50+L156+L269+L374+L480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",2484.5715,981.26226000000008,5190.9349147269504,1639.7895228115142,0,0,{"$f":"L51+L157+L270+L375+L481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,{"$f":"L52+L158+L271+L376+L482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,7240.7553752589483,9597.3299321844133,10595.452245131593,11346.45790026652,{"$f":"L53+L159+L272+L377+L483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,5039.1266240160003,5366.4716073239988,5500.6333357800004,5469.0046896309595,{"$f":"L54+L160+L273+L378+L484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,1662.870447260053,3069.6805580717564,3146.4225500242615,3034.4806964589711,{"$f":"L55+L161+L274+L379+L485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",50083.604408133811,64294.321166408452,28970.624176085119,51854.133698031495,52467.196189806964,51275.454049987995,{"$f":"L56+L162+L275+L380+L486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,397.17730296000002,603.30570357452416,628.52369310406607,607.73119540597122,{"$f":"L57+L163+L276+L381+L487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,25912.77810634868,16988.308966513167,16217.866733639145,15926.710635589732,{"$f":"L58+L164+L277+L382+L488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,{"$f":"L59+L165+L278+L383+L489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,98.399205138605652,755.8985093268526,1549.5921018876984,1494.4617460451632,{"$f":"L60+L166+L279+L384+L490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C591","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F592:F603)","v":77922.177608133818},96775.043726408447,110882.55219924328,133475.49456746379,139310.37037472377,138418.12298639174,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F64+F170+F275+F392+F498","v":0},{"$f":"G64+G170+G275+G392+G498","v":0},{"$f":"H64+H170+H275+H392+H498","v":0},{"$f":"I64+I170+I275+I380+I486","v":0},0,0,{"$f":"L64+L170+L287+L392+L498","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F65+F171+F276+F393+F499","v":2109.0102999999999},2560.1717000000003,3212.6344932402967,3860.9148169692889,4356.5058830204052,4361.901902319516,{"$f":"L65+L171+L288+L393+L499","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",197.54350000000002,83.937740000000005,451.18150775344895,144.48270070848599,0,0,{"$f":"L66+L172+L289+L394+L500","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,{"$f":"L67+L173+L290+L395+L501","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,646.00914899825216,860.29159437653163,949.76192019169116,1017.0810450948782,{"$f":"L68+L174+L291+L396+L502","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,460.40061598400007,486.85587267599999,499.02726422000006,496.15785706904001,{"$f":"L69+L175+L292+L397+L503","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,149.65259595194709,276.57401598213391,283.48836302410962,273.40255536245871,{"$f":"L70+L176+L293+L398+L504","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",4149.4071217957753,5331.8004075352119,2555.7093261128894,4608.4043884952425,4666.9705380951182,4561.2082129714599,{"$f":"L71+L177+L294+L399+L505","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,34.995497039999997,53.157576745476,55.379546811133849,53.547509113548784,{"$f":"L72+L178+L295+L400+L506","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,2284.1520051209177,1496.0453173719222,1428.1453185454016,1402.5720499077747,{"$f":"L73+L179+L296+L401+L507","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,{"$f":"L74+L180+L297+L402+L508","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",{"$f":"F75+F181+F286+F403+F509","v":0},{"$f":"G75+G181+G286+G403+G509","v":0},{"$f":"H75+H181+H286+H403+H509","v":8.6681531065943584},66.602607572347566,136.53535942430159,131.67779533309294,{"$f":"L75+L181+L298+L403+L509","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C606","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F607:F618)","v":6455.960921795775},7975.9098475352121,9803.4033433083478,11853.328890897428,12375.81419333216,12297.548927171769,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F79+F185+F290+F395+F517","v":0},{"$f":"G79+G185+G290+G395+G517","v":0},{"$f":"H79+H185+H290+H395+H517","v":0},{"$f":"I79+I185+I290+I395+I501","v":0},0,0,{"$f":"L79+L185+L306+L411+L517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F80+F186+F291+F396+F518","v":0},0,0,0,0,0,{"$f":"L80+L186+L307+L412+L518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0,{"$f":"L81+L187+L308+L413+L519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,{"$f":"L82+L188+L309+L414+L520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0,{"$f":"L83+L189+L310+L415+L521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0,{"$f":"L84+L190+L311+L416+L522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0,{"$f":"L85+L191+L312+L417+L523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0,{"$f":"L86+L192+L313+L418+L524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0,{"$f":"L87+L193+L314+L419+L525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0,{"$f":"L88+L194+L315+L420+L526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,{"$f":"L89+L195+L316+L421+L527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0,{"$f":"L90+L196+L317+L422+L528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C621","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F622:F633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F95+F201+F306+F411+F517","v":0},0,0,0,0,0,{"$f":"L95+L201+L306+L411+L517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F96+F202+F307+F412+F518","v":2619},2943,3205.9920799999995,3077.1308565110958,3348.7199536170237,3378.1886892088542,{"$f":"L96+L202+L307+L412+L518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",43,0,21.334800000000001,0,0,0,{"$f":"L97+L203+L308+L413+L519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,{"$f":"L98+L204+L309+L414+L520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0,{"$f":"L99+L205+L310+L415+L521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0,{"$f":"L100+L206+L311+L416+L522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,43.934089999999998,80.13855950610872,82.142027211628744,79.219619016670194,{"$f":"L101+L207+L312+L417+L523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",6052.9,6118,2252.9817599999997,2985.005490697833,3086.7652479146241,3048.6715639356812,{"$f":"L102+L208+L313+L418+L524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0,{"$f":"L103+L209+L314+L419+L525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,350.35626000000002,222.40277981261738,212.3153783762952,208.76069330913168,{"$f":"L104+L210+L315+L420+L526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,{"$f":"L105+L211+L316+L421+L527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0,{"$f":"L106+L212+L317+L422+L528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C637","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F638:F649)","v":8714.9},9061,5874.5989900000004,6364.6776865276552,6729.9426071195721,6714.8405654703374,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unallocated operating expenditure",null,null,"$'000",{"$f":"F546","v":0},{"$f":"G546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL OPERATING EXPENDITURES",null,null,"$'000",{"$f":"F650+F634+F619+F604+F588+F573+F546","v":228094.26199999999},294641.02999999997,328939.72160000005,385539.09655697137,424885.75511854189,453809.32142867736,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"H652-H650","v":323065.12261000002},{"$f":"I652-I650","v":379174.41887044371},{"$f":"J652-J650","v":418155.81251142232},{"$f":"K652-K650","v":447094.48086320702}]
[null,null,null,null,null,null,null,{"$f":"H652-'5.1.1'!H26","v":0},{"$f":"I652-'5.1.1'!I26","v":0},{"$f":"J652-'5.1.1'!J26","v":0},{"$f":"K652-'5.1.1'!K26","v":0}]

{"sheet":"5.11.1 SD01","index":35,"n_rows":96,"n_cols":18,"rows_kept":96,"cut":false,"hidden":false,"merged":[[10,7,10,11],[26,1,26,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Operating Costs Allocation Details for \",'Business Details'!D9,\" - Geographic Areas\")","v":"Operating Costs Allocation Details for Allconnex Water - Geographic Areas"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"For year ending 30 June \",AnalysisYear,\" only\")","v":"For year ending 30 June 2012 only"}]
[]
[null,null,null,null,null,"Total",null,"Geographical areas",null,null,null,null,null,null,null,"Basis of allocations",null,"Supporting"]
[null,null,null,null,null,"Cost",null,{"$f":"'Business Details'!D12","v":"Gold Coast"},{"$f":"'Business Details'!D13","v":"Logan"},{"$f":"'Business Details'!D14","v":"Redland"},{"$f":"'Business Details'!D15","v":"Allconnex (all districts)"},{"$f":"'Business Details'!D16","v":0},null,"Unallocated",null,"(dropdown list)",null,"Documents"]
[]
[]
[null,"Bulk water costs",null,null,"$'000",{"$f":"SUM('5.11.1'!I561,'5.11.1'!I576,'5.11.1'!I592,'5.11.1'!I607,'5.11.1'!I622,'5.11.1'!I638)","v":167332.25292305008},null,{"$f":"SUM('5.11.1'!I18,'5.11.1'!I33,'5.11.1'!I49,'5.11.1'!I64,'5.11.1'!I79,'5.11.1'!I95)","v":109826.6312339322},{"$f":"SUM('5.11.1'!I124,'5.11.1'!I139,'5.11.1'!I155,'5.11.1'!I170,'5.11.1'!I185,'5.11.1'!I201)","v":42696.794753799681},{"$f":"SUM('5.11.1'!I229,'5.11.1'!I244,'5.11.1'!I260,'5.11.1'!I275,'5.11.1'!I290,'5.11.1'!I306)","v":14808.826935318173},null,null,null,null,null,"Causal allocation"]
[null,"Employee expenses",null,null,"$'000",{"$f":"SUM('5.11.1'!I562,'5.11.1'!I577,'5.11.1'!I593,'5.11.1'!I608,'5.11.1'!I623,'5.11.1'!I639)","v":82732.147244975917},null,{"$f":"SUM('5.11.1'!I19,'5.11.1'!I34,'5.11.1'!I50,'5.11.1'!I65,'5.11.1'!I80,'5.11.1'!I96)","v":50037.737872433237},{"$f":"SUM('5.11.1'!I125,'5.11.1'!I140,'5.11.1'!I156,'5.11.1'!I171,'5.11.1'!I186,'5.11.1'!I202)","v":22883.619592261566},{"$f":"SUM('5.11.1'!I230,'5.11.1'!I245,'5.11.1'!I261,'5.11.1'!I276,'5.11.1'!I291,'5.11.1'!I307)","v":9810.7897802811021},null,null,null,null,null,"Causal allocation"]
[null,"Contractor expenses",null,null,"$'000",{"$f":"SUM('5.11.1'!I563,'5.11.1'!I578,'5.11.1'!I594,'5.11.1'!I609,'5.11.1'!I624,'5.11.1'!I640)","v":2972.598},null,{"$f":"SUM('5.11.1'!I20,'5.11.1'!I35,'5.11.1'!I51,'5.11.1'!I66,'5.11.1'!I81,'5.11.1'!I97)","v":1843.0107600000001},{"$f":"SUM('5.11.1'!I126,'5.11.1'!I141,'5.11.1'!I157,'5.11.1'!I172,'5.11.1'!I187,'5.11.1'!I203)","v":802.6014600000002},{"$f":"SUM('5.11.1'!I231,'5.11.1'!I246,'5.11.1'!I262,'5.11.1'!I277,'5.11.1'!I292,'5.11.1'!I308)","v":326.98577999999998},null,null,null,null,null,"Causal allocation"]
[null,"GSL Payments",null,null,"$'000",{"$f":"SUM('5.11.1'!I564,'5.11.1'!I579,'5.11.1'!I595,'5.11.1'!I610,'5.11.1'!I625,'5.11.1'!I641)","v":0},null,{"$f":"SUM('5.11.1'!I21,'5.11.1'!I36,'5.11.1'!I52,'5.11.1'!I67,'5.11.1'!I82,'5.11.1'!I98)","v":0},{"$f":"SUM('5.11.1'!I127,'5.11.1'!I142,'5.11.1'!I158,'5.11.1'!I173,'5.11.1'!I188,'5.11.1'!I204)","v":0},{"$f":"SUM('5.11.1'!I232,'5.11.1'!I247,'5.11.1'!I263,'5.11.1'!I278,'5.11.1'!I293,'5.11.1'!I309)","v":0},null,null,null,null,null,"Non-causal allocation"]
[null,"Electricity charges",null,null,"$'000",{"$f":"SUM('5.11.1'!I565,'5.11.1'!I580,'5.11.1'!I596,'5.11.1'!I611,'5.11.1'!I626,'5.11.1'!I642)","v":14429.838488945452},null,{"$f":"SUM('5.11.1'!I22,'5.11.1'!I37,'5.11.1'!I53,'5.11.1'!I68,'5.11.1'!I83,'5.11.1'!I99)","v":10451.886060436364},{"$f":"SUM('5.11.1'!I128,'5.11.1'!I143,'5.11.1'!I159,'5.11.1'!I174,'5.11.1'!I189,'5.11.1'!I205)","v":2219.0673137454542},{"$f":"SUM('5.11.1'!I233,'5.11.1'!I248,'5.11.1'!I264,'5.11.1'!I279,'5.11.1'!I294,'5.11.1'!I310)","v":1758.8851147636358},null,null,null,null,null,"Non-causal allocation"]
[null,"Sludge handling costs",null,null,"$'000",{"$f":"SUM('5.11.1'!I566,'5.11.1'!I581,'5.11.1'!I597,'5.11.1'!I612,'5.11.1'!I627,'5.11.1'!I643)","v":5853.327479999999},null,{"$f":"SUM('5.11.1'!I23,'5.11.1'!I38,'5.11.1'!I54,'5.11.1'!I69,'5.11.1'!I84,'5.11.1'!I100)","v":2626.626839999999},{"$f":"SUM('5.11.1'!I129,'5.11.1'!I144,'5.11.1'!I160,'5.11.1'!I175,'5.11.1'!I190,'5.11.1'!I206)","v":1996.70064},{"$f":"SUM('5.11.1'!I234,'5.11.1'!I249,'5.11.1'!I265,'5.11.1'!I280,'5.11.1'!I295,'5.11.1'!I311)","v":1230.0000000000002},null,null,null,null,null,"Non-causal allocation"]
[null,"Chemicals costs",null,null,"$'000",{"$f":"SUM('5.11.1'!I567,'5.11.1'!I582,'5.11.1'!I598,'5.11.1'!I613,'5.11.1'!I628,'5.11.1'!I644)","v":4629.2175599999982},null,{"$f":"SUM('5.11.1'!I24,'5.11.1'!I39,'5.11.1'!I55,'5.11.1'!I70,'5.11.1'!I85,'5.11.1'!I101)","v":3190.5157199999985},{"$f":"SUM('5.11.1'!I130,'5.11.1'!I145,'5.11.1'!I161,'5.11.1'!I176,'5.11.1'!I191,'5.11.1'!I207)","v":819.08927999999992},{"$f":"SUM('5.11.1'!I235,'5.11.1'!I250,'5.11.1'!I266,'5.11.1'!I281,'5.11.1'!I296,'5.11.1'!I312)","v":619.61256000000003},null,null,null,null,null,"Non-causal allocation"]
[null,"Other materials and services (not relating to capital expenditure)",null,null,"$'000",{"$f":"SUM('5.11.1'!I568,'5.11.1'!I583,'5.11.1'!I599,'5.11.1'!I614,'5.11.1'!I629,'5.11.1'!I645)","v":74527.133300888556},null,{"$f":"SUM('5.11.1'!I25,'5.11.1'!I40,'5.11.1'!I56,'5.11.1'!I71,'5.11.1'!I86,'5.11.1'!I102)","v":46911.718104950909},{"$f":"SUM('5.11.1'!I131,'5.11.1'!I146,'5.11.1'!I162,'5.11.1'!I177,'5.11.1'!I192,'5.11.1'!I208)","v":17212.010567639911},{"$f":"SUM('5.11.1'!I236,'5.11.1'!I251,'5.11.1'!I267,'5.11.1'!I282,'5.11.1'!I297,'5.11.1'!I313)","v":10403.40462829774},null,null,null,null,null,"Non-causal allocation"]
[null,"Licence or regulatory fees",null,null,"$'000",{"$f":"SUM('5.11.1'!I569,'5.11.1'!I584,'5.11.1'!I600,'5.11.1'!I615,'5.11.1'!I630,'5.11.1'!I646)","v":1093.6680000000001},null,{"$f":"SUM('5.11.1'!I26,'5.11.1'!I41,'5.11.1'!I57,'5.11.1'!I72,'5.11.1'!I87,'5.11.1'!I103)","v":678.07416000000012},{"$f":"SUM('5.11.1'!I132,'5.11.1'!I147,'5.11.1'!I163,'5.11.1'!I178,'5.11.1'!I193,'5.11.1'!I209)","v":295.29036000000008},{"$f":"SUM('5.11.1'!I237,'5.11.1'!I252,'5.11.1'!I268,'5.11.1'!I283,'5.11.1'!I298,'5.11.1'!I314)","v":120.30348000000001},null,null,null,null,null,"Non-causal allocation"]
[null,"Corporate Costs",null,null,"$'000",{"$f":"SUM('5.11.1'!I570,'5.11.1'!I585,'5.11.1'!I601,'5.11.1'!I616,'5.11.1'!I631,'5.11.1'!I647)","v":30598.62647911139},null,{"$f":"SUM('5.11.1'!I27,'5.11.1'!I42,'5.11.1'!I58,'5.11.1'!I73,'5.11.1'!I88,'5.11.1'!I104)","v":19063.866257849058},{"$f":"SUM('5.11.1'!I133,'5.11.1'!I148,'5.11.1'!I164,'5.11.1'!I179,'5.11.1'!I194,'5.11.1'!I210)","v":8617.0641561600751},{"$f":"SUM('5.11.1'!I238,'5.11.1'!I253,'5.11.1'!I269,'5.11.1'!I284,'5.11.1'!I299,'5.11.1'!I315)","v":2917.6960651022528},null,null,null,null,null,"Non-causal allocation"]
[null,"Non recurrent costs",null,null,"$'000",{"$f":"SUM('5.11.1'!I571,'5.11.1'!I586,'5.11.1'!I602,'5.11.1'!I617,'5.11.1'!I632,'5.11.1'!I648)","v":0},null,{"$f":"SUM('5.11.1'!I28,'5.11.1'!I43,'5.11.1'!I59,'5.11.1'!I74,'5.11.1'!I89,'5.11.1'!I105)","v":0},{"$f":"SUM('5.11.1'!I134,'5.11.1'!I149,'5.11.1'!I165,'5.11.1'!I180,'5.11.1'!I195,'5.11.1'!I211)","v":0},{"$f":"SUM('5.11.1'!I239,'5.11.1'!I254,'5.11.1'!I270,'5.11.1'!I285,'5.11.1'!I300,'5.11.1'!I316)","v":0},null,null,null,null,null,"Non-causal allocation"]
[null,"Indirect taxes",null,null,"$'000",{"$f":"SUM('5.11.1'!I572,'5.11.1'!I587,'5.11.1'!I603,'5.11.1'!I618,'5.11.1'!I633,'5.11.1'!I649)","v":1370.2870800000001},null,{"$f":"SUM('5.11.1'!I29,'5.11.1'!I44,'5.11.1'!I60,'5.11.1'!I75,'5.11.1'!I90,'5.11.1'!I106)","v":849.57798960000014},{"$f":"SUM('5.11.1'!I135,'5.11.1'!I150,'5.11.1'!I166,'5.11.1'!I181,'5.11.1'!I196,'5.11.1'!I212)","v":369.97751160000007},{"$f":"SUM('5.11.1'!I240,'5.11.1'!I255,'5.11.1'!I271,'5.11.1'!I286,'5.11.1'!I301,'5.11.1'!I317)","v":150.73157879999999},null,null,null,null,null,"Non-causal allocation"]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F15:F26)","v":385539.09655697132},null,{"$f":"SUM(H15:H26)","v":245479.64499920176},{"$f":"SUM(I15:I26)","v":97912.215635206681},{"$f":"SUM(J15:J26)","v":42147.235922562904},{"$f":"SUM(K15:K26)","v":0},{"$f":"SUM(L15:L26)","v":0},null,{"$f":"SUM(N15:N26)","v":0}]
[null,null,null,null,null,{"$f":"F27-'5.11.1'!I652","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"List for Allocation Basis"]
[null,null,"Causal allocation"]
[null,null,"Non-causal allocation"]

{"sheet":"5.11.1 SD02","index":36,"n_rows":95,"n_cols":16,"rows_kept":95,"cut":false,"hidden":false,"merged":[[31,2,35,3],[14,15,15,15],[14,11,15,11],[14,10,15,10],[24,2,28,3],[13,7,13,11],[14,13,15,13],[14,7,15,7],[14,8,15,8],[14,9,15,9]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"5.11.1 SDO2 PRO FORMA WORKPAPER FOR FOR OPERATING COST ALLOCATION"]
[]
[null,{"$f":"CONCATENATE(\"Operating Costs Allocation Details for \",'Business Details'!D9,\" - Geographic Areas\")","v":"Operating Costs Allocation Details for Allconnex Water - Geographic Areas"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,"Geographic Area:",null,"Allconnex (all districts)","All districts"]
[null,"Service:",null,null,"All services water/wastewater"]
[null,"Type of allocation:",null,"Non-causal allocation"]
[]
[null,null,null,null,null,"Total operating",null,"Allocation to Geographical Level"]
[null,null,null,null,null,"cost for Year",null,{"$f":"'5.11.1 SD01'!H12","v":"Gold Coast"},{"$f":"'5.11.1 SD01'!I12","v":"Logan"},{"$f":"'5.11.1 SD01'!J12","v":"Redland"},{"$f":"'5.11.1 SD01'!K12","v":"Allconnex (all districts)"},{"$f":"'5.11.1 SD01'!L12","v":0},null,{"$f":"'5.11.1 SD01'!N12","v":"Unallocated"},null,"Cross reference to 5.11.1"]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Ending 30 June \",AnalysisYear)","v":"Ending 30 June 2012"}]
[]
[null,"Operating costs"]
[null,null,"Corporate costs",null,"$'000",{"$f":"SUM('5.11.1 SD01'!F24)","v":30598.62647911139},null,{"$f":"'5.11.1'!I27+'5.11.1'!I58+'5.11.1'!I73+'5.11.1'!I104","v":19063.866257849058},{"$f":"'5.11.1'!I133+'5.11.1'!I164+'5.11.1'!I179+'5.11.1'!I210","v":8617.0641561600751},{"$f":"'5.11.1'!I238+'5.11.1'!I284+'5.11.1'!I269+'5.11.1'!I315","v":2917.6960651022528}]
[]
[null,"Basis of allocation"]
[null,null,"RAB-based percentage allocation (excluding adjustment for non-regulated services)",null,null,{"$f":"SUM(H22:J22)","v":0.99999999999999989},null,{"$f":"H19/$F$19","v":0.6230301308087568},{"$f":"I19/$F$19","v":0.28161604449933864},{"$f":"J19/$F$19","v":9.535382469190444E-2}]
[]
[null,"Reason for choosing this basis:"]
[null,null,"Corporate office is treated as a separate cost cente within Allconnex's financial model and is allocated to the three districts on the basis of the relative RAB percentage shares (as at 1 July 2010)"]
[]
[]
[]
[]
[]
[null,"Reason for unallocated costs:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"List for Geographic Areas"]
[null,null,{"$f":"'Business Details'!D12","v":"Gold Coast"}]
[null,null,{"$f":"'Business Details'!D13","v":"Logan"}]
[null,null,{"$f":"'Business Details'!D14","v":"Redland"}]
[null,null,{"$f":"'Business Details'!D15","v":"Allconnex (all districts)"}]
[null,null,{"$f":"'Business Details'!D16","v":0}]
[]
[null,null,"List for Services"]
[null,null,"Drinking water"]
[null,null,"Other Core Water Services"]
[null,null,"Waste-water via Sewer"]
[null,null,"Trade Waste"]
[null,null,"Other Core Waste-water Services"]
[null,null,"Aggregate Non-regulated Services"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"List for Allocation Basis"]
[null,null,"Causal allocation"]
[null,null,"Non-causal allocation"]

{"sheet":"5.11.1 SD03","index":37,"n_rows":171,"n_cols":21,"rows_kept":171,"cut":false,"hidden":false,"merged":[[135,11,136,11],[135,12,136,12],[135,7,136,7],[135,8,136,8],[135,10,136,10],[86,12,87,12],[111,7,112,7],[111,8,112,8],[111,10,112,10],[111,11,112,11],[111,12,112,12],[86,7,87,7],[86,8,87,8],[86,10,87,10],[86,11,87,11],[61,7,62,7],[61,8,62,8],[61,10,62,10],[61,11,62,11],[61,12,62,12],[37,7,38,7],[12,11,13,11],[12,12,13,12],[12,7,13,7],[12,8,13,8],[12,10,13,10],[37,12,38,12],[37,11,38,11],[37,8,38,8],[37,10,38,10]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Operating Costs Allocation Details for \",'Business Details'!$D$9,\" - Service\")","v":"Operating Costs Allocation Details for Allconnex Water - Service"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"For year ending 30 June \",AnalysisYear)","v":"For year ending 30 June 2012"}]
[]
[]
[null,null,null,null,null,"Total allocated",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Unallocated",null,"Allocation Type",null,"Supporting Document"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated",null,null,null,"(Drop down list)"]
[]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Gold Coast"}]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"SUM('5.11.1'!I18,'5.11.1'!I33,'5.11.1'!I49,'5.11.1'!I64,'5.11.1'!I79,'5.11.1'!I95)","v":109826.6312339322},null,{"$f":"'5.11.1'!I18","v":109826.6312339322},{"$f":"'5.11.1'!I33","v":0},null,{"$f":"'5.11.1'!I49","v":0},{"$f":"'5.11.1'!I64","v":0},{"$f":"'5.11.1'!I79","v":0},null,{"$f":"'5.11.1'!I95","v":0},null,null,null,"Causal allocation"]
[null,null,"Employee expenses",null,"$'000",{"$f":"SUM('5.11.1'!I19,'5.11.1'!I34,'5.11.1'!I50,'5.11.1'!I65,'5.11.1'!I80,'5.11.1'!I96)","v":50037.737872433237},null,{"$f":"'5.11.1'!I19","v":19297.728881709543},{"$f":"'5.11.1'!I34","v":0},null,{"$f":"'5.11.1'!I50","v":26247.633388071888},{"$f":"'5.11.1'!I65","v":2242.1456069046535},{"$f":"'5.11.1'!I80","v":0},null,{"$f":"'5.11.1'!I96","v":2250.2299957471569},null,null,null,"Causal allocation"]
[null,null,"Contractor expenses",null,"$'000",{"$f":"SUM('5.11.1'!I20,'5.11.1'!I35,'5.11.1'!I51,'5.11.1'!I66,'5.11.1'!I81,'5.11.1'!I97)","v":1843.0107600000001},null,{"$f":"'5.11.1'!I20","v":694.81505651999998},{"$f":"'5.11.1'!I35","v":0},null,{"$f":"'5.11.1'!I51","v":1057.832701616124},{"$f":"'5.11.1'!I66","v":90.363001863875994},{"$f":"'5.11.1'!I81","v":0},null,{"$f":"'5.11.1'!I97","v":0},null,null,null,"Causal allocation"]
[null,null,"GSL Payments",null,"$'000",{"$f":"SUM('5.11.1'!I21,'5.11.1'!I36,'5.11.1'!I52,'5.11.1'!I67,'5.11.1'!I82,'5.11.1'!I98)","v":0},null,{"$f":"'5.11.1'!I21","v":0},{"$f":"'5.11.1'!I36","v":0},null,{"$f":"'5.11.1'!I52","v":0},{"$f":"'5.11.1'!I67","v":0},{"$f":"'5.11.1'!I82","v":0},null,{"$f":"'5.11.1'!I98","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Electricity charges",null,"$'000",{"$f":"SUM('5.11.1'!I22,'5.11.1'!I37,'5.11.1'!I53,'5.11.1'!I68,'5.11.1'!I83,'5.11.1'!I99)","v":10451.886060436364},null,{"$f":"'5.11.1'!I22","v":3940.3610447845085},{"$f":"'5.11.1'!I37","v":0},null,{"$f":"'5.11.1'!I53","v":5999.0679969200537},{"$f":"'5.11.1'!I68","v":512.45701873180076},{"$f":"'5.11.1'!I83","v":0},null,{"$f":"'5.11.1'!I99","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"SUM('5.11.1'!I23,'5.11.1'!I38,'5.11.1'!I54,'5.11.1'!I69,'5.11.1'!I84,'5.11.1'!I100)","v":2626.626839999999},null,{"$f":"'5.11.1'!I23","v":0},{"$f":"'5.11.1'!I38","v":0},null,{"$f":"'5.11.1'!I54","v":2419.9113076919989},{"$f":"'5.11.1'!I69","v":206.71553230799995},{"$f":"'5.11.1'!I84","v":0},null,{"$f":"'5.11.1'!I100","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Chemicals costs",null,"$'000",{"$f":"SUM('5.11.1'!I24,'5.11.1'!I39,'5.11.1'!I55,'5.11.1'!I70,'5.11.1'!I85,'5.11.1'!I101)","v":3190.5157199999985},null,{"$f":"'5.11.1'!I24","v":1202.8244264399996},{"$f":"'5.11.1'!I39","v":0},null,{"$f":"'5.11.1'!I55","v":1831.2599887568274},{"$f":"'5.11.1'!I70","v":156.43130480317194},{"$f":"'5.11.1'!I85","v":0},null,{"$f":"'5.11.1'!I101","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"SUM('5.11.1'!I25,'5.11.1'!I40,'5.11.1'!I56,'5.11.1'!I71,'5.11.1'!I86,'5.11.1'!I102)","v":46911.718104950909},null,{"$f":"'5.11.1'!I25","v":10125.794974747556},{"$f":"'5.11.1'!I40","v":0},null,{"$f":"'5.11.1'!I56","v":33186.04975028224},{"$f":"'5.11.1'!I71","v":2834.8443670326842},{"$f":"'5.11.1'!I86","v":0},null,{"$f":"'5.11.1'!I102","v":765.02901288842872},null,null,null,"Non-causal allocation"]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"SUM('5.11.1'!I26,'5.11.1'!I41,'5.11.1'!I57,'5.11.1'!I72,'5.11.1'!I87,'5.11.1'!I103)","v":678.07416000000012},null,{"$f":"'5.11.1'!I26","v":255.63395832000003},{"$f":"'5.11.1'!I41","v":0},null,{"$f":"'5.11.1'!I57","v":389.19415780778405},{"$f":"'5.11.1'!I72","v":33.246043872215999},{"$f":"'5.11.1'!I87","v":0},null,{"$f":"'5.11.1'!I103","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Corporate Costs",null,"$'000",{"$f":"SUM('5.11.1'!I27,'5.11.1'!I42,'5.11.1'!I58,'5.11.1'!I73,'5.11.1'!I88,'5.11.1'!I104)","v":19063.866257849058},null,{"$f":"'5.11.1'!I27","v":7170.9495416835452},{"$f":"'5.11.1'!I42","v":0},null,{"$f":"'5.11.1'!I58","v":10917.531011525598},{"$f":"'5.11.1'!I73","v":932.6057642538417},{"$f":"'5.11.1'!I88","v":0},null,{"$f":"'5.11.1'!I104","v":42.779940386075317},null,null,null,"Non-causal allocation"]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"SUM('5.11.1'!I28,'5.11.1'!I43,'5.11.1'!I59,'5.11.1'!I74,'5.11.1'!I89,'5.11.1'!I105)","v":0},null,{"$f":"'5.11.1'!I28","v":0},{"$f":"'5.11.1'!I43","v":0},null,{"$f":"'5.11.1'!I59","v":0},{"$f":"'5.11.1'!I74","v":0},{"$f":"'5.11.1'!I89","v":0},null,{"$f":"'5.11.1'!I105","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Indirect taxes",null,"$'000",{"$f":"SUM('5.11.1'!I29,'5.11.1'!I44,'5.11.1'!I60,'5.11.1'!I75,'5.11.1'!I90,'5.11.1'!I106)","v":849.57798960000014},null,{"$f":"'5.11.1'!I29","v":320.29090207920001},{"$f":"'5.11.1'!I44","v":0},null,{"$f":"'5.11.1'!I60","v":487.63219373291309},{"$f":"'5.11.1'!I75","v":41.654893787886955},{"$f":"'5.11.1'!I90","v":0},null,{"$f":"'5.11.1'!I106","v":0},null,null,null,"Non-causal allocation"]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F19:F30)","v":245479.64499920176},null,{"$f":"SUM(H19:H30)","v":152835.03002021654},{"$f":"SUM(I19:I30)","v":0},null,{"$f":"SUM(K19:K30)","v":82536.112496405432},{"$f":"SUM(L19:L30)","v":7050.4635335581315},{"$f":"SUM(M19:M30)","v":0},null,{"$f":"SUM(O19:O30)","v":3058.0389490216612},null,{"$f":"SUM(Q19:Q30)","v":0}]
[null,null,null,null,null,{"$f":"F32-'5.11.1 SD01'!H27","v":0}]
[null,null,null,null,null,{"$f":"SUM(H32:O32)-F32","v":0}]
[]
[]
[]
[null,null,null,null,null,"Total allocated",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Unallocated",null,"Allocation Type",null,"Cross reference to"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Logan"}]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"SUM('5.11.1'!I124,'5.11.1'!I139,'5.11.1'!I155,'5.11.1'!I170,'5.11.1'!I185,'5.11.1'!I201)","v":42696.794753799681},null,{"$f":"'5.11.1'!I124","v":42696.794753799681},{"$f":"'5.11.1'!I139","v":0},null,{"$f":"'5.11.1'!I155","v":0},{"$f":"'5.11.1'!I170","v":0},{"$f":"'5.11.1'!I185","v":0},null,{"$f":"'5.11.1'!I201","v":0},null,null,null,"Causal allocation"]
[null,null,"Employee expenses",null,"$'000",{"$f":"SUM('5.11.1'!I125,'5.11.1'!I140,'5.11.1'!I156,'5.11.1'!I171,'5.11.1'!I186,'5.11.1'!I202)","v":22883.619592261566},null,{"$f":"'5.11.1'!I125","v":8986.2032809227712},{"$f":"'5.11.1'!I140","v":0},null,{"$f":"'5.11.1'!I156","v":12041.865884614614},{"$f":"'5.11.1'!I171","v":1028.6495659602408},{"$f":"'5.11.1'!I186","v":0},null,{"$f":"'5.11.1'!I202","v":826.90086076393914},null,null,null,"Causal allocation"]
[null,null,"Contractor expenses",null,"$'000",{"$f":"SUM('5.11.1'!I126,'5.11.1'!I141,'5.11.1'!I157,'5.11.1'!I172,'5.11.1'!I187,'5.11.1'!I203)","v":802.6014600000002},null,{"$f":"'5.11.1'!I126","v":357.15764970000004},{"$f":"'5.11.1'!I141","v":0},null,{"$f":"'5.11.1'!I157","v":410.38738242939007},{"$f":"'5.11.1'!I172","v":35.056427870610001},{"$f":"'5.11.1'!I187","v":0},null,{"$f":"'5.11.1'!I203","v":0},null,null,null,"Causal allocation"]
[null,null,"GSL Payments",null,"$'000",{"$f":"SUM('5.11.1'!I127,'5.11.1'!I142,'5.11.1'!I158,'5.11.1'!I173,'5.11.1'!I188,'5.11.1'!I204)","v":0},null,{"$f":"'5.11.1'!I127","v":0},{"$f":"'5.11.1'!I142","v":0},null,{"$f":"'5.11.1'!I158","v":0},{"$f":"'5.11.1'!I173","v":0},{"$f":"'5.11.1'!I188","v":0},null,{"$f":"'5.11.1'!I204","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Electricity charges",null,"$'000",{"$f":"SUM('5.11.1'!I128,'5.11.1'!I143,'5.11.1'!I159,'5.11.1'!I174,'5.11.1'!I189,'5.11.1'!I205)","v":2219.0673137454542},null,{"$f":"'5.11.1'!I128","v":23.054382000000004},{"$f":"'5.11.1'!I143","v":0},null,{"$f":"'5.11.1'!I159","v":2023.1867140170868},{"$f":"'5.11.1'!I174","v":172.82621772836725},{"$f":"'5.11.1'!I189","v":0},null,{"$f":"'5.11.1'!I205","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"SUM('5.11.1'!I129,'5.11.1'!I144,'5.11.1'!I160,'5.11.1'!I175,'5.11.1'!I190,'5.11.1'!I206)","v":1996.70064},null,{"$f":"'5.11.1'!I129","v":0},{"$f":"'5.11.1'!I144","v":0},null,{"$f":"'5.11.1'!I160","v":1839.5602996320001},{"$f":"'5.11.1'!I175","v":157.14034036800001},{"$f":"'5.11.1'!I190","v":0},null,{"$f":"'5.11.1'!I206","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Chemicals costs",null,"$'000",{"$f":"SUM('5.11.1'!I130,'5.11.1'!I145,'5.11.1'!I161,'5.11.1'!I176,'5.11.1'!I191,'5.11.1'!I207)","v":819.08927999999992},null,{"$f":"'5.11.1'!I130","v":0},{"$f":"'5.11.1'!I145","v":0},null,{"$f":"'5.11.1'!I161","v":680.76926531492927},{"$f":"'5.11.1'!I176","v":58.181455178961976},{"$f":"'5.11.1'!I191","v":0},null,{"$f":"'5.11.1'!I207","v":80.13855950610872},null,null,null,"Non-causal allocation"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"SUM('5.11.1'!I131,'5.11.1'!I146,'5.11.1'!I162,'5.11.1'!I177,'5.11.1'!I192,'5.11.1'!I208)","v":17212.010567639911},null,{"$f":"'5.11.1'!I131","v":3256.7278343654725},{"$f":"'5.11.1'!I146","v":0},null,{"$f":"'5.11.1'!I162","v":11704.592070893405},{"$f":"'5.11.1'!I177","v":999.83870181190832},{"$f":"'5.11.1'!I192","v":0},null,{"$f":"'5.11.1'!I208","v":1250.8519605691258},null,null,null,"Non-causal allocation"]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"SUM('5.11.1'!I132,'5.11.1'!I147,'5.11.1'!I163,'5.11.1'!I178,'5.11.1'!I193,'5.11.1'!I209)","v":295.29036000000008},null,{"$f":"'5.11.1'!I132","v":131.40421020000002},{"$f":"'5.11.1'!I147","v":0},null,{"$f":"'5.11.1'!I163","v":150.98830981074005},{"$f":"'5.11.1'!I178","v":12.897839989260003},{"$f":"'5.11.1'!I193","v":0},null,{"$f":"'5.11.1'!I209","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Corporate Costs",null,"$'000",{"$f":"SUM('5.11.1'!I133,'5.11.1'!I148,'5.11.1'!I164,'5.11.1'!I179,'5.11.1'!I194,'5.11.1'!I210)","v":8617.0641561600751},null,{"$f":"'5.11.1'!I133","v":3767.4232833778888},{"$f":"'5.11.1'!I148","v":0},null,{"$f":"'5.11.1'!I164","v":4324.5821001918239},{"$f":"'5.11.1'!I179","v":369.41779147410887},{"$f":"'5.11.1'!I194","v":0},null,{"$f":"'5.11.1'!I210","v":155.64098111625307},null,null,null,"Non-causal allocation"]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"SUM('5.11.1'!I134,'5.11.1'!I149,'5.11.1'!I165,'5.11.1'!I180,'5.11.1'!I195,'5.11.1'!I211)","v":0},null,{"$f":"'5.11.1'!I134","v":0},{"$f":"'5.11.1'!I149","v":0},null,{"$f":"'5.11.1'!I165","v":0},{"$f":"'5.11.1'!I180","v":0},{"$f":"'5.11.1'!I195","v":0},null,{"$f":"'5.11.1'!I211","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Indirect taxes",null,"$'000",{"$f":"SUM('5.11.1'!I135,'5.11.1'!I150,'5.11.1'!I166,'5.11.1'!I181,'5.11.1'!I196,'5.11.1'!I212)","v":369.97751160000007},null,{"$f":"'5.11.1'!I135","v":164.63999266200003},{"$f":"'5.11.1'!I150","v":0},null,{"$f":"'5.11.1'!I166","v":189.17745619757946},{"$f":"'5.11.1'!I181","v":16.160062740420603},{"$f":"'5.11.1'!I196","v":0},null,{"$f":"'5.11.1'!I212","v":0},null,null,null,"Non-causal allocation"]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F44:F55)","v":97912.215635206681},null,{"$f":"SUM(H44:H55)","v":59383.405387027808},{"$f":"SUM(I44:I55)","v":0},null,{"$f":"SUM(K44:K55)","v":33365.109483101558},{"$f":"SUM(L44:L55)","v":2850.1684031218774},{"$f":"SUM(M44:M55)","v":0},null,{"$f":"SUM(O44:O55)","v":2313.5323619554265},null,{"$f":"SUM(Q44:Q55)","v":0}]
[null,null,null,null,null,{"$f":"F57-'5.11.1 SD01'!I27","v":0}]
[null,null,null,null,null,{"$f":"SUM(H57:O57)-F57","v":0}]
[]
[]
[null,null,null,null,null,"Total allocated",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Unallocated",null,"Allocation Type",null,"Cross reference to"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Redland"}]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"SUM('5.11.1'!I229,'5.11.1'!I244,'5.11.1'!I260,'5.11.1'!I275,'5.11.1'!I290,'5.11.1'!I306)","v":14808.826935318173},null,{"$f":"'5.11.1'!I229","v":14808.826935318173},{"$f":"'5.11.1'!I244","v":0},null,{"$f":"'5.11.1'!I260","v":0},{"$f":"'5.11.1'!I275","v":0},{"$f":"'5.11.1'!I290","v":0},null,{"$f":"'5.11.1'!I306","v":0},null,null,null,"Causal allocation"]
[null,null,"Employee expenses",null,"$'000",{"$f":"SUM('5.11.1'!I230,'5.11.1'!I245,'5.11.1'!I261,'5.11.1'!I276,'5.11.1'!I291,'5.11.1'!I307)","v":9810.7897802811021},null,{"$f":"'5.11.1'!I230","v":3909.5933392371526},{"$f":"'5.11.1'!I245","v":0},null,{"$f":"'5.11.1'!I261","v":5311.0767969395547},{"$f":"'5.11.1'!I276","v":590.11964410439475},{"$f":"'5.11.1'!I291","v":0},null,{"$f":"'5.11.1'!I307","v":0},null,null,null,"Causal allocation"]
[null,null,"Contractor expenses",null,"$'000",{"$f":"SUM('5.11.1'!I231,'5.11.1'!I246,'5.11.1'!I262,'5.11.1'!I277,'5.11.1'!I292,'5.11.1'!I308)","v":326.98577999999998},null,{"$f":"'5.11.1'!I231","v":136.35307026000001},{"$f":"'5.11.1'!I246","v":0},null,{"$f":"'5.11.1'!I262","v":171.56943876599999},{"$f":"'5.11.1'!I277","v":19.063270973999995},{"$f":"'5.11.1'!I292","v":0},null,{"$f":"'5.11.1'!I308","v":0},null,null,null,"Causal allocation"]
[null,null,"GSL Payments",null,"$'000",{"$f":"SUM('5.11.1'!I232,'5.11.1'!I247,'5.11.1'!I263,'5.11.1'!I278,'5.11.1'!I293,'5.11.1'!I309)","v":0},null,{"$f":"'5.11.1'!I232","v":0},{"$f":"'5.11.1'!I247","v":0},null,{"$f":"'5.11.1'!I263","v":0},{"$f":"'5.11.1'!I278","v":0},{"$f":"'5.11.1'!I293","v":0},null,{"$f":"'5.11.1'!I309","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Electricity charges",null,"$'000",{"$f":"SUM('5.11.1'!I233,'5.11.1'!I248,'5.11.1'!I264,'5.11.1'!I279,'5.11.1'!I294,'5.11.1'!I310)","v":1758.8851147636358},null,{"$f":"'5.11.1'!I233","v":8.8015356000000011},{"$f":"'5.11.1'!I248","v":0},null,{"$f":"'5.11.1'!I264","v":1575.0752212472721},{"$f":"'5.11.1'!I279","v":175.00835791636359},{"$f":"'5.11.1'!I294","v":0},null,{"$f":"'5.11.1'!I310","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"SUM('5.11.1'!I234,'5.11.1'!I249,'5.11.1'!I265,'5.11.1'!I280,'5.11.1'!I295,'5.11.1'!I311)","v":1230.0000000000002},null,{"$f":"'5.11.1'!I234","v":0},{"$f":"'5.11.1'!I249","v":0},null,{"$f":"'5.11.1'!I265","v":1107.0000000000002},{"$f":"'5.11.1'!I280","v":123.00000000000003},{"$f":"'5.11.1'!I295","v":0},null,{"$f":"'5.11.1'!I311","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Chemicals costs",null,"$'000",{"$f":"SUM('5.11.1'!I235,'5.11.1'!I250,'5.11.1'!I266,'5.11.1'!I281,'5.11.1'!I296,'5.11.1'!I312)","v":619.61256000000003},null,{"$f":"'5.11.1'!I235","v":0},{"$f":"'5.11.1'!I250","v":0},null,{"$f":"'5.11.1'!I266","v":557.65130399999998},{"$f":"'5.11.1'!I281","v":61.961255999999992},{"$f":"'5.11.1'!I296","v":0},null,{"$f":"'5.11.1'!I312","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"SUM('5.11.1'!I236,'5.11.1'!I251,'5.11.1'!I267,'5.11.1'!I282,'5.11.1'!I297,'5.11.1'!I313)","v":10403.40462829774},null,{"$f":"'5.11.1'!I236","v":1697.0669145509626},{"$f":"'5.11.1'!I251","v":0},null,{"$f":"'5.11.1'!I267","v":6963.4918768558509},{"$f":"'5.11.1'!I282","v":773.72131965065},{"$f":"'5.11.1'!I297","v":0},null,{"$f":"'5.11.1'!I313","v":969.12451724027846},null,null,null,"Non-causal allocation"]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"SUM('5.11.1'!I237,'5.11.1'!I252,'5.11.1'!I268,'5.11.1'!I283,'5.11.1'!I298,'5.11.1'!I314)","v":120.30348000000001},null,{"$f":"'5.11.1'!I237","v":50.166551160000004},{"$f":"'5.11.1'!I252","v":0},null,{"$f":"'5.11.1'!I268","v":63.123235956000002},{"$f":"'5.11.1'!I283","v":7.0136928839999992},{"$f":"'5.11.1'!I298","v":0},null,{"$f":"'5.11.1'!I314","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Corporate Costs",null,"$'000",{"$f":"SUM('5.11.1'!I238,'5.11.1'!I253,'5.11.1'!I269,'5.11.1'!I284,'5.11.1'!I299,'5.11.1'!I315)","v":2917.6960651022528},null,{"$f":"'5.11.1'!I238","v":953.49659035224886},{"$f":"'5.11.1'!I253","v":0},null,{"$f":"'5.11.1'!I269","v":1746.1958547957436},{"$f":"'5.11.1'!I284","v":194.02176164397147},{"$f":"'5.11.1'!I299","v":0},null,{"$f":"'5.11.1'!I315","v":23.981858310288988},null,null,null,"Non-causal allocation"]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"SUM('5.11.1'!I239,'5.11.1'!I254,'5.11.1'!I270,'5.11.1'!I285,'5.11.1'!I300,'5.11.1'!I316)","v":0},null,{"$f":"'5.11.1'!I239","v":0},{"$f":"'5.11.1'!I254","v":0},null,{"$f":"'5.11.1'!I270","v":0},{"$f":"'5.11.1'!I285","v":0},{"$f":"'5.11.1'!I300","v":0},null,{"$f":"'5.11.1'!I316","v":0},null,null,null,"Non-causal allocation"]
[null,null,"Indirect taxes",null,"$'000",{"$f":"SUM('5.11.1'!I240,'5.11.1'!I255,'5.11.1'!I271,'5.11.1'!I286,'5.11.1'!I301,'5.11.1'!I317)","v":150.73157879999999},null,{"$f":"'5.11.1'!I240","v":62.855068359600004},{"$f":"'5.11.1'!I255","v":0},null,{"$f":"'5.11.1'!I271","v":79.088859396359993},{"$f":"'5.11.1'!I286","v":8.7876510440399986},{"$f":"'5.11.1'!I301","v":0},null,{"$f":"'5.11.1'!I317","v":0},null,null,null,"Non-causal allocation"]
[]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F68:F79)","v":42147.235922562904},null,{"$f":"SUM(H68:H79)","v":21627.160004838141},{"$f":"SUM(I68:I79)","v":0},null,{"$f":"SUM(K68:K79)","v":17574.272587956781},{"$f":"SUM(L68:L79)","v":1952.6969542174199},{"$f":"SUM(M68:M79)","v":0},null,{"$f":"SUM(O68:O79)","v":993.10637555056746},null,{"$f":"SUM(Q68:Q79)","v":0}]
[null,null,null,null,null,{"$f":"F82-'5.11.1 SD01'!J27","v":0}]
[null,null,null,null,null,{"$f":"SUM(H82:O82)-F82","v":0}]
[]
[]
[null,null,null,null,null,"Total allocated",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Unallocated",null,"Allocation Type",null,"Cross reference to"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Allconnex (all districts)"}]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F93:F104)","v":0},null,{"$f":"SUM(H93:H104)","v":0},{"$f":"SUM(I93:I104)","v":0},null,{"$f":"SUM(K93:K104)","v":0},{"$f":"SUM(L93:L104)","v":0},{"$f":"SUM(M93:M104)","v":0},null,{"$f":"SUM(O93:O104)","v":0},null,{"$f":"SUM(Q93:Q104)","v":0}]
[null,null,null,null,null,{"$f":"IF(F107=SUM(H107:Q107),\"\",\"check\")","v":""}]
[]
[]
[]
[null,null,null,null,null,"Total allocated",null,{"$f":"H13","v":"Drinking water"},{"$f":"I13","v":"Other core water services"},null,{"$f":"K13","v":"Wastewater via Sewer"},{"$f":"L13","v":"Trade waste"},{"$f":"M13","v":"Other core wastewater services"},null,"Non",null,"Unallocated",null,"Allocation Type",null,"Cross reference to"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - "}]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F118:F129)","v":0},null,{"$f":"SUM(H118:H129)","v":0},{"$f":"SUM(I118:I129)","v":0},null,{"$f":"SUM(K118:K129)","v":0},{"$f":"SUM(L118:L129)","v":0},{"$f":"SUM(M118:M129)","v":0},null,{"$f":"SUM(O118:O129)","v":0},null,{"$f":"SUM(Q118:Q129)","v":0}]
[null,null,null,null,null,{"$f":"IF(F131=SUM(H131:Q131),\"\",\"check\")","v":""}]
[]
[]
[]
[null,null,null,null,null,"Total allocated",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Unallocated",null,"Allocation Type",null,"Cross reference to"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,"Total"]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"SUM(F19,F44,F68)","v":167332.25292305008},null,{"$f":"SUM(H19,H44,H68)","v":167332.25292305008},{"$f":"SUM(I19,I44,I68)","v":0},null,{"$f":"SUM(K19,K44,K68)","v":0},0,0,null,{"$f":"SUM(O19,O44,O68)","v":0},null,{"$f":"SUM(Q19,Q44,Q68)","v":0},null,"Causal allocation"]
[null,null,"Employee expenses",null,"$'000",{"$f":"SUM(F20,F45,F69)","v":82732.147244975902},null,32193.525501869466,0,null,43600.576069626055,3860.9148169692889,0,null,3077.1308565110958,null,0,null,"Causal allocation"]
[null,null,"Contractor expenses",null,"$'000",2972.5980000000004,null,1188.3257764800001,0,null,1639.7895228115142,144.48270070848599,0,null,0,null,0,null,"Causal allocation"]
[null,null,"GSL Payments",null,"$'000",0,null,0,0,null,0,0,0,null,0,null,0,null,"Non-causal allocation"]
[null,null,"Electricity charges",null,"$'000",14429.838488945454,null,3972.2169623845084,0,null,9597.3299321844133,860.29159437653163,0,null,0,null,0,null,"Non-causal allocation"]
[null,null,"Sludge handling costs",null,"$'000",5853.327479999999,null,0,0,null,5366.4716073239988,486.85587267599999,0,null,0,null,0,null,"Non-causal allocation"]
[null,null,"Chemicals costs",null,"$'000",4629.2175599999991,null,1202.8244264399996,0,null,3069.6805580717564,276.57401598213391,0,null,80.13855950610872,null,0,null,"Non-causal allocation"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",74527.133300888556,null,15079.58972366399,0,null,51854.133698031495,4608.4043884952425,0,null,2985.005490697833,null,0,null,"Non-causal allocation"]
[null,null,"Licence or regulatory fees",null,"$'000",1093.6680000000001,null,437.20471968000004,0,null,603.30570357452416,53.157576745476,0,null,0,null,0,null,"Non-causal allocation"]
[null,null,"Corporate Costs",null,"$'000",30598.626479111386,null,11891.869415413683,0,null,16988.308966513167,1496.0453173719222,0,null,222.40277981261738,null,0,null,"Non-causal allocation"]
[null,null,"Non recurrent costs",null,"$'000",0,null,0,0,null,0,0,0,null,0,null,0,null,"Non-causal allocation"]
[null,null,"Indirect taxes",null,"$'000",1370.2870800000003,null,547.78596310080002,0,null,755.8985093268526,66.602607572347566,0,null,0,null,0,null,"Non-causal allocation"]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F142:F153)","v":385539.09655697132},null,{"$f":"SUM(H142:H153)","v":233845.5954120825},{"$f":"SUM(I142:I153)","v":0},null,{"$f":"SUM(K142:K153)","v":133475.49456746379},{"$f":"SUM(L142:L153)","v":11853.328890897428},{"$f":"SUM(M142:M153)","v":0},null,{"$f":"SUM(O142:O153)","v":6364.6776865276552},null,{"$f":"SUM(Q142:Q153)","v":0}]
[null,null,null,null,null,{"$f":"F155-'5.11.1'!I652","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"List for Allocation Basis"]
[null,"Causal allocation"]
[null,"Non-causal allocation"]

{"sheet":"5.11.1 SD04","index":38,"n_rows":116,"n_cols":17,"rows_kept":116,"cut":false,"hidden":false,"merged":[[24,2,28,3],[31,2,35,3],[13,7,13,14],[14,16,15,16],[14,11,15,11],[14,12,15,12],[14,7,15,7],[14,8,15,8],[14,10,15,10],[14,9,15,9],[42,7,42,14],[43,7,44,7],[43,8,44,8],[43,9,44,9],[43,10,44,10],[43,11,44,11],[43,12,44,12],[72,16,73,16],[82,2,86,3],[89,2,93,3],[43,16,44,16],[53,2,57,3],[60,2,64,3],[71,7,71,14],[72,7,73,7],[72,8,73,8],[72,9,73,9],[72,10,73,10],[72,11,73,11],[72,12,73,12]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"5.11.1 SDO4 PRO FORMA WORKPAPER FOR FOR OPERATING COST ALLOCATION"]
[]
[null,{"$f":"CONCATENATE(\"Operating Costs Allocation Details for \",'Business Details'!$D$9,\" - Service Category\")","v":"Operating Costs Allocation Details for Allconnex Water - Service Category"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,"Geographic Area:",null,"Gold Coast"]
[null,"Service:"]
[null,"Type of allocation:",null,"Non-causal allocation"]
[]
[null,null,null,null,null,"Total operating",null,"Allocation to service level"]
[null,null,null,null,null,"cost for Year",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Cross reference to \n5.11.1 SD03"]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Ending 30 June \",AnalysisYear)","v":"Ending 30 June 2012"},null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,"Operating costs"]
[null,null,"Gold Coast operating costs allocated to Water, Wastewater & Trade Waste, excluding expenses which are directly allocated. ",null,"$'000",{"$f":"SUM(H19:O19)","v":81145.638292836331},null,{"$f":"SUM('5.11.1'!I21:I22,'5.11.1'!I24:I29)","v":23015.854848054809},{"$f":"SUM('5.11.1'!I36:I37,'5.11.1'!I39:I44)","v":0},null,{"$f":"SUM('5.11.1'!I52:I53,'5.11.1'!I55:I60)","v":52810.735099025413},{"$f":"SUM('5.11.1'!I67:I68,'5.11.1'!I70:I75)","v":4511.2393924816015},{"$f":"SUM('5.11.1'!I82:I83,'5.11.1'!I85:I90)","v":0},null,{"$f":"SUM('5.11.1'!I98:I99,'5.11.1'!I101:I106)","v":807.80895327450401}]
[]
[null,"Basis of allocation"]
[null,null,"RAB-based allocation to service categories",null,null,{"$f":"SUM(H22:O22)","v":1},null,{"$f":"H19/$F19","v":0.28363637691770655},{"$f":"I19/$F19","v":0},null,{"$f":"K19/$F19","v":0.65081421762243541},{"$f":"L19/$F19","v":5.5594354636801978E-2},{"$f":"M19/$F19","v":0},null,{"$f":"O19/$F19","v":9.9550508230559897E-3}]
[]
[null,"Reason for choosing this basis:"]
[null,null,"Cost allocation has been applied to residual Gold Coast cost centre expenses which are not otherwise allocated to a particular product. For example, employee/contractor costs, bulk water costs, and sludge handling costs are all excluded from this allocation (since there is a causal relationship). Percentage allocation is based on proportion of opening 1 Jul 2010 RAB for each service category. "]
[]
[]
[]
[]
[]
[null,"Reason for unallocated costs:"]
[null,null,"n/a"]
[]
[]
[]
[]
[]
[]
[null,"Geographic Area:",null,"Logan"]
[null,"Service:"]
[null,"Type of allocation:",null,"Non-causal allocation"]
[]
[null,null,null,null,null,"Total operating",null,"Allocation to service level"]
[null,null,null,null,null,"cost for Year",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Cross reference to \n5.11.1 SD03"]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Ending 30 June \",AnalysisYear)","v":"Ending 30 June 2012"},null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,"Operating costs"]
[null,null,"Logan operating costs allocated to Water, Wastewater & Trade Waste, excluding bulk water, employee/contractor and sludge handling expenses. ",null,"$'000",{"$f":"SUM(H48:O48)","v":29532.499189145441},null,{"$f":"SUM('5.11.1'!I127:I128,'5.11.1'!I130:I135)","v":7343.2497026053607},{"$f":"SUM('5.11.1'!I142:I143,'5.11.1'!I145:I150)","v":0},null,{"$f":"SUM('5.11.1'!I158:I159,'5.11.1'!I161:I166)","v":19073.295916425566},{"$f":"SUM('5.11.1'!I173:I174,'5.11.1'!I176:I181)","v":1629.3220689230272},{"$f":"SUM('5.11.1'!I188:I189,'5.11.1'!I191:I196)","v":0},null,{"$f":"SUM('5.11.1'!I204:I205,'5.11.1'!I207:I212)","v":1486.6315011914876}]
[]
[null,"Basis of allocation"]
[null,null,"RAB-based allocation to service categories",null,null,{"$f":"SUM(H51:O51)","v":1},null,{"$f":"H48/$F48","v":0.24864978935830614},{"$f":"I48/$F48","v":0},null,{"$f":"K48/$F48","v":0.6458409020607333},{"$f":"L48/$F48","v":5.5170477056065696E-2},{"$f":"M48/$F48","v":0},null,{"$f":"O48/$F48","v":5.0338831524894899E-2}]
[]
[null,"Reason for choosing this basis:"]
[null,null,"Cost allocation has been applied to residual Logan cost centre expenses which are not otherwise allocated to a particular product. For example, employee/contractor costs, bulk water costs, and sludge handling costs are all excluded from this allocation (since there is a causal relationship). Percentage allocation is based on proportion of opening 1 Jul 2010 RAB for each service category. "]
[]
[]
[]
[]
[]
[null,"Reason for unallocated costs:"]
[null,null,"n/a"]
[]
[]
[]
[]
[]
[]
[null,"Geographic Area:",null,"Redland"]
[null,"Service:",null,null,"All Allocated costs (excludes Bulk water costs and Employee/Contractor costs)"]
[null,"Type of allocation:",null,"Non-causal allocation"]
[]
[null,null,null,null,null,"Total operating",null,"Allocation to service level"]
[null,null,null,null,null,"cost for Year",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Cross reference to \n5.11.1 SD03"]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Ending 30 June \",AnalysisYear)","v":"Ending 30 June 2012"},null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,"Operating costs"]
[null,null,"Redland operating costs allocated to Water, Wastewater & Trade Waste, excluding bulk water, employee/contractor and sludge handling expenses. ",null,"$'000",{"$f":"SUM(H77:O77)","v":15970.63342696363},null,{"$f":"SUM('5.11.1'!I232:I233,'5.11.1'!I235:I240)","v":2772.3866600228116},{"$f":"SUM('5.11.1'!I247:I248,'5.11.1'!I250:I255)","v":0},null,{"$f":"SUM('5.11.1'!I263:I264,'5.11.1'!I266:I271)","v":10984.626352251225},{"$f":"SUM('5.11.1'!I278:I279,'5.11.1'!I281:I286)","v":1220.5140391390253},{"$f":"SUM('5.11.1'!I293:I294,'5.11.1'!I296:I301)","v":0},null,{"$f":"SUM('5.11.1'!I309:I310,'5.11.1'!I312:I317)","v":993.10637555056746}]
[]
[null,"Basis of allocation"]
[null,null,"RAB-based allocation to service categories",null,null,{"$f":"SUM(H80:O80)","v":1},null,{"$f":"H77/$F77","v":0.17359278031778752},{"$f":"I77/$F77","v":0},null,{"$f":"K77/$F77","v":0.68780154541056582},{"$f":"L77/$F77","v":7.6422393934507324E-2},{"$f":"M77/$F77","v":0},null,{"$f":"O77/$F77","v":6.2183280337139324E-2}]
[]
[null,"Reason for choosing this basis:"]
[null,null,"Cost allocation has been applied to residual Redland cost centre expenses which are not otherwise allocated to a particular product. For example, employee/contractor costs, bulk water costs, and sludge handling costs are all excluded from this allocation (since there is a causal relationship). Percentage allocation is based on proportion of opening 1 Jul 2010 RAB for each service category. "]
[]
[]
[]
[]
[]
[null,"Reason for unallocated costs:"]
[null,null,"n/a"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"List for Geographic Areas"]
[null,null,{"$f":"'Business Details'!D12","v":"Gold Coast"}]
[null,null,{"$f":"'Business Details'!D13","v":"Logan"}]
[null,null,{"$f":"'Business Details'!D14","v":"Redland"}]
[null,null,{"$f":"'Business Details'!D15","v":"Allconnex (all districts)"}]
[null,null,{"$f":"'Business Details'!D16","v":0}]
[]
[null,null,"List for Services"]
[null,null,"Drinking water"]
[null,null,"Other Core Water Services"]
[null,null,"Waste-water via Sewer"]
[null,null,"Trade Waste"]
[null,null,"Other Core Waste-water Services"]
[null,null,"Aggregate Non-regulated Services"]
[]
[]
[null,null,"List for Allocation Basis"]
[null,null,"Causal allocation"]
[null,null,"Non-causal allocation"]

{"sheet":"5.12.1","index":39,"n_rows":150,"n_cols":23,"rows_kept":150,"cut":false,"hidden":false,"merged":[[148,1,149,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Third party transactions for \",'Business Details'!$D$9)","v":"Third party transactions for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,null,null,null,null,0,1,2]
[]
[null,null,"Third party transaction details",null,"Name of third party","Description of services received","Value of payments to third party ($,000)","Description of how payment was determined","Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"V12","v":" "}]
[null,null," "]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[]
[null,null,"Total value of third party payments that exceed thresholds",null,null,null,{"$f":"SUM(G14:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"V150","v":" "}]

{"sheet":"5.13.1","index":40,"n_rows":225,"n_cols":25,"rows_kept":225,"cut":false,"hidden":false,"merged":[[223,1,224,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Related party transactions for \",'Business Details'!$D$9)","v":"Related party transactions for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,null,null,null,null,null,0,1,2]
[]
[null,null,"Related party transaction details",null,"Name of related party","Description of interest in related party","Description of services provided or received by related party","Value of payments to related party ($,000)","Description of how payment was determined, including any market testing undertaken","Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X12","v":" "}]
[null,null," "]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6,"Transaction (input name)"]
[null,7,"Transaction (input name)"]
[null,8,"Transaction (input name)"]
[null,9,"Transaction (input name)"]
[null,10,"Transaction (input name)"]
[null,11,"Transaction (input name)"]
[null,12,"Transaction (input name)"]
[null,13,"Transaction (input name)"]
[null,14,"Transaction (input name)"]
[null,15,"Transaction (input name)"]
[]
[null,null,"Total value of related party payments",null,null,null,null,{"$f":"SUM(H14:H28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X225","v":" "}]

{"sheet":"5.14.1","index":41,"n_rows":147,"n_cols":27,"rows_kept":147,"cut":false,"hidden":false,"merged":[[145,1,146,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Non-Regulated Services for \",'Business Details'!$D$9)","v":"Non-Regulated Services for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,null,null,null,null,0,1,2]
[null,null,null,null,null,{"$f":"'5.1.1'!M12","v":"For Year Ending 30 June 2012:"}]
[null,null,"Value",null,"Numeration","Revenue","Operating Expenditure","Capital Expenditure",null,"Relevant Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"Z12","v":" "}]
[null,null," "]
[]
[null,1]
[null,3]
[null,4]
[null,5]
[null,7]
[null,9]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[]
[]
[null,null,"Total ",null,"$ 000",{"$f":"SUM(F15:F35)","v":0},{"$f":"SUM(G15:G35)","v":0},{"$f":"SUM(H15:H35)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"Z147","v":" "}]

{"sheet":"Supporting Docs","index":42,"n_rows":229,"n_cols":25,"rows_kept":229,"cut":false,"hidden":false,"merged":[[227,1,228,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Supporting Documents for \",'Business Details'!$D$9)","v":"Supporting Documents for Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,null,null,null,null,0,1,2]
[]
[null,null,"Supporting documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X12","v":" "}]
[null,null," "]
[null,1,"[Input details of supporting documentation]"]
[null,2,"Supporting documents are supplied separately"]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X229","v":" "}]

{"sheet":"Error Checking","index":43,"n_rows":229,"n_cols":25,"rows_kept":229,"cut":false,"hidden":false,"merged":[[227,1,228,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Check Status \",'Business Details'!$D$9)","v":"Check Status Allconnex Water"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2012"}]
[]
[null,null,null,null,null,0,1,2]
[]
[null,null," Status","Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X12","v":" "}]
[null,null," "]
[null,1,{"$f":"IF(COUNTIF('5.2.2'!K11:K272,\"check\")>0,\"CHECK\",\"OK\")","v":"CHECK"},"5.2.2 REVENUE BY CUSTOMER GROUP "]
[null,2,{"$f":"IF(COUNTIF('5.5.1'!$L$16,\"check\")>0,\"CHECK\",\"OK\")","v":"OK"},"5.5.1 OPENING ASSET BASE as at 1 July 2008"]
[null,3,{"$f":"IF(COUNTIF('5.5.1 SD03'!L16,\"check\")>0,\"CHECK\",\"OK\")","v":"OK"},"5.5.1 SD03  OPENING REGULATORY ASSET BASE as at 1 July 2008"]
[null,4,{"$f":"IF(COUNTIF('5.7.1 SD01'!$G$17:$G$2142,\"check\")>0,\"CHECK\",\"OK\")","v":"OK"},"5.7.1 SD01  ALLOCATION OF CONTRIBUTIONS TO ASSET CLASSES"]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["check"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X229","v":" "}]